BNBCalc.com Investment Analysis Report of 18999 Woodridge Rd, Garfield, AR 72732, USA

3 bed • 3 bath • 12 guests • $800,000

BNB

Calc

Return Metrics

-14.18% 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

-14.18%

Cap Rate

3.32%

Return on Investment

2.34%

Annual Revenue

$46,331

AirDNA projects $295/night at 43% occupancy ($46,331).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,642

Annual Expenses

$19,703

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,086

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$386

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$374,051

Profit on this property

$26,628

Your total deduction

$393,312

So, your new taxable income is your previous income minus your total deduction ($150,000 - $393,312)

-$243,312

Your old tax bill

$45,000

Your new tax bill

-$72,994

Estimated tax savings

$117,994

18999 Woodridge Rd Garfield, Arkansas, 72732-8750

3 bed • 3 bath • 12 guests • $800,000

Annual Revenue

$46,331

Profit (Cash Flow)

-$27,336

Cap Rate

3.3%

Annual Revenue

$46,331

AirDNA projects $295/night at 43% occupancy ($46,331)

Occupancy Rate

Avg Daily Rate

Return Metrics

-14.18% 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

-14.18%

Cap Rate

3.32%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$138,512

Your adjusted annual income

$150,000 - $138,512 = $11,488

Taxes on $11,488 (30%)

$3,446

Your old tax bill

$45,000

Your new tax bill

$3,446

Estimated tax savings

$41,554

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