BNBCalc.com Investment Analysis Report of 1246 S Jasmine Ln, Fayetteville, AR 72704, USA

3 bed • 2 bath • 8 guests • $235,000

BNB

Calc

Return Metrics

-13.15% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.15%

Cap Rate

3.24%

Return on Investment

1.81%

Annual Revenue

$24,490

AirDNA projects $149/night at 45% occupancy ($24,489).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,405

Annual Expenses

$16,864

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$904

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$204

Management & Platform Fees

$61

Platform Fee (i.e. Airbnb)

$61

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,153

Deductible property tax

$2,327

Est. Depreciation Value

$113,673

Profit on this property

$7,626

Your total deduction

$119,526

So, your new taxable income is your previous income minus your total deduction ($150,000 - $119,526)

$30,474

Your old tax bill

$45,000

Your new tax bill

$9,142

Estimated tax savings

$35,858

1246 S Jasmine Ln

Fayetteville, Arkansas, 72704-7708

3 bed • 2 bath • 8 guests • $235,000

Annual Revenue

$24,490

Profit (Cash Flow)

-$8,226

Cap Rate

3.2%

Annual Revenue

$24,490

AirDNA projects $149/night at 45% occupancy ($24,490)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.15% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.15%

Cap Rate

3.24%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$11,153

Deductible property tax

$2,327

Your total deduction

$42,022

Your adjusted annual income

$150,000 - $42,022 = $107,978

Taxes on $107,978 (30%)

$32,393

Your old tax bill

$45,000

Your new tax bill

$32,393

Estimated tax savings

$12,607

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com