BNBCalc.com Investment Analysis Report of 14049 Wolf Dr, Rogers, AR 72756, USA

4 bed • 3 bath • 12 guests • $1,000,000

BNB

Calc

Return Metrics

-8% 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

-8%

Cap Rate

4.81%

Return on Investment

8.54%

Annual Revenue

$71,113

AirDNA projects $354/night at 55% occupancy ($71,113).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,910

Annual Expenses

$22,925

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,293

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$593

Management & Platform Fees

$178

Platform Fee (i.e. Airbnb)

$178

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$467,444

Profit on this property

$48,188

Your total deduction

$476,617

So, your new taxable income is your previous income minus your total deduction ($150,000 - $476,617)

-$326,617

Your old tax bill

$45,000

Your new tax bill

-$97,985

Estimated tax savings

$142,985

14049 Wolf Dr

Rogers, Arkansas, 72756

4 bed • 3 bath • 12 guests • $1,000,000

Annual Revenue

$71,113

Profit (Cash Flow)

-$19,264

Cap Rate

4.8%

Annual Revenue

$71,113

AirDNA projects $354/night at 55% occupancy ($71,113)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8% 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

-8%

Cap Rate

4.81%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$158,201

Your adjusted annual income

$150,000 - $158,201 = -$8,201

Taxes on -$8,201 (30%)

-$2,460

Your old tax bill

$45,000

Your new tax bill

-$2,460

Estimated tax savings

$47,460

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