BNBCalc.com Investment Analysis Report of 142 Lakeview Dr, Fairfield Bay, AR 72088, USA

3 bed • 2 bath • 8 guests • $225,000

BNB

Calc

Return Metrics

3.63% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.63%

Cap Rate

7.71%

Return on Investment

18.51%

Annual Revenue

$35,955

AirDNA projects $214/night at 46% occupancy ($35,954).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,550

Annual Expenses

$18,594

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,000

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$300

Management & Platform Fees

$90

Platform Fee (i.e. Airbnb)

$90

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

$10,679

Deductible property tax

$2,228

Est. Depreciation Value

$109,067

Profit on this property

$17,361

Your total deduction

$104,613

So, your new taxable income is your previous income minus your total deduction ($150,000 - $104,613)

$45,387

Your old tax bill

$45,000

Your new tax bill

$13,616

Estimated tax savings

$31,384

142 Lakeview Dr Fairfield Bay, Arkansas, 72088-2734

3 bed • 2 bath • 8 guests • $225,000

Annual Revenue

$35,955

Profit (Cash Flow)

$2,193

Cap Rate

7.7%

Annual Revenue

$35,955

AirDNA projects $214/night at 46% occupancy ($35,955)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.63% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.63%

Cap Rate

7.71%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$30,245

Your adjusted annual income

$150,000 - $30,245 = $119,755

Taxes on $119,755 (30%)

$35,927

Your old tax bill

$45,000

Your new tax bill

$35,927

Estimated tax savings

$9,073

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