BNBCalc.com Investment Analysis Report of 1480 N Desoto Pl, Fayetteville, AR 72703, USA

3 bed • 3 bath • 8 guests • $465,000

BNB

Calc

Return Metrics

-6.22% 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

-6.22%

Cap Rate

5.19%

Return on Investment

9.78%

Annual Revenue

$43,490

AirDNA projects $243/night at 49% occupancy ($43,489).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,611

Annual Expenses

$19,334

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,062

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$362

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$22,069

Deductible property tax

$4,604

Est. Depreciation Value

$219,762

Profit on this property

$24,156

Your total deduction

$222,279

So, your new taxable income is your previous income minus your total deduction ($150,000 - $222,279)

-$72,279

Your old tax bill

$45,000

Your new tax bill

-$21,684

Estimated tax savings

$66,684

1480 N Desoto Pl Fayetteville, Arkansas, 72703-1953

3 bed • 3 bath • 8 guests • $465,000

Annual Revenue

$43,490

Profit (Cash Flow)

-$7,200

Cap Rate

5.2%

Annual Revenue

$43,490

AirDNA projects $243/night at 49% occupancy ($43,490)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.22% 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

-6.22%

Cap Rate

5.19%

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

$22,069

Deductible property tax

$4,604

Your total deduction

$72,535

Your adjusted annual income

$150,000 - $72,535 = $77,465

Taxes on $77,465 (30%)

$23,239

Your old tax bill

$45,000

Your new tax bill

$23,239

Estimated tax savings

$21,761

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