BNBCalc.com Investment Analysis Report of 13090 Schoolhouse Dr, Lowell, AR 72745, USA

3 bed • 3 bath • 12 guests • $625,000

BNB

Calc

Return Metrics

4.85% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.85%

Cap Rate

7.92%

Return on Investment

21.17%

Annual Revenue

$72,684

AirDNA projects $398/night at 44% occupancy ($63,961).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,927

Annual Expenses

$23,129

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,306

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$606

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

Property Manager Fee

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

$29,663

Deductible property tax

$6,187

Est. Depreciation Value

$293,453

Profit on this property

$49,555

Your total deduction

$279,749

So, your new taxable income is your previous income minus your total deduction ($150,000 - $279,749)

-$129,749

Your old tax bill

$45,000

Your new tax bill

-$38,925

Estimated tax savings

$83,925

13090 Schoolhouse Dr Lowell, Arkansas, 72745-9259

3 bed • 3 bath • 12 guests • $625,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$72,684

Profit (Cash Flow)

$7,399

Cap Rate

7.9%

Annual Revenue

$72,684

AirDNA projects $398/night at 44% occupancy ($63,961).

Occupancy Rate

Avg Daily Rate

Return Metrics

4.85% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.85%

Cap Rate

7.92%

Return on Investment

21.17%

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 est deduction will be...

Deductible mortgage interest

$29,663

Deductible property tax

$6,187

Your total deduction

$79,829

Your adjusted annual income

$150,000 - $79,829 = $70,171

Taxes on $70,171 (30%)

$21,051

Your old tax bill

$45,000

Your new tax bill

$21,051

Estimated tax savings

$23,949

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 recomend LearnLikeACPA.com