BNBCalc.com Investment Analysis Report of 2001 S Fillmore St, Little Rock, AR 72204, USA

2 bed • 1 bath • 4 guests • $95,000

BNB

Calc

Return Metrics

42.69% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

42.69%

Cap Rate

16.24%

Return on Investment

60.55%

Annual Revenue

$23,266

AirDNA projects $145/night at 58% occupancy ($30,717).

Revenue Percentile

Operating Expenses

Monthly Expenses

$653

Annual Expenses

$7,838

Utilities

$365

Internet + TV

$75

Water/Sewer

$30

Garbage

$0

Electric

$115

Gas

$55

Other

$90

Maintenance

$230

Property Insurance

$75

HOA

$0

Landscaping

$50

Ongoing Repairs

$25

Supplies

$55

Software

$0

Pest Control

$25

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$58

Platform Fee (i.e. Airbnb)

$58

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

$3,741

Deductible property tax

$1,045

Est. Depreciation Value

$44,010

Profit on this property

$15,428

Your total deduction

$33,368

So, your new taxable income is your previous income minus your total deduction ($150,000 - $33,368)

$116,632

Your old tax bill

$45,000

Your new tax bill

$34,990

Estimated tax savings

$10,010

2001 S Fillmore St

Little Rock, Arkansas, 72204-4908

2 bed • 1 bath • 4 guests • $95,000

Annual Revenue

$23,266

Profit (Cash Flow)

$9,500

Cap Rate

16.2%

Annual Revenue

$23,266

AirDNA projects $145/night at 58% occupancy ($30,717)

Occupancy Rate

Avg Daily Rate

Return Metrics

42.69% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

42.69%

Cap Rate

16.24%

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

$3,741

Deductible property tax

$1,045

Your total deduction

$3,396

Your adjusted annual income

$150,000 - $3,396 = $146,604

Taxes on $146,604 (30%)

$43,981

Your old tax bill

$45,000

Your new tax bill

$43,981

Estimated tax savings

$1,019

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