BNBCalc.com Investment Analysis Report of 209 Massey Ln, Mena, AR 71953, USA

3 bed • 3 bath • 13 guests • $429,000

BNB

Calc

Return Metrics

7.66% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.66%

Cap Rate

8.05%

Return on Investment

23.47%

Annual Revenue

$52,266

AirDNA projects $226/night at 54% occupancy ($44,574).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,476

Annual Expenses

$17,715

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$886

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$50

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$436

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

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

$20,808

Deductible property tax

$1,287

Est. Depreciation Value

$203,182

Profit on this property

$34,552

Your total deduction

$190,725

So, your new taxable income is your previous income minus your total deduction ($150,000 - $190,725)

-$40,725

Your old tax bill

$45,000

Your new tax bill

-$12,217

Estimated tax savings

$57,217

209 Massey Ln

Mena, Arkansas, 71953-8863

3 bed • 3 bath • 13 guests • $429,000

Annual Revenue

$52,266

Profit (Cash Flow)

$8,236

Cap Rate

8.1%

Annual Revenue

$52,266

AirDNA projects $226/night at 54% occupancy ($44,574)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.66% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.66%

Cap Rate

8.05%

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

$20,808

Deductible property tax

$1,287

Your total deduction

$52,270

Your adjusted annual income

$150,000 - $52,270 = $97,730

Taxes on $97,730 (30%)

$29,319

Your old tax bill

$45,000

Your new tax bill

$29,319

Estimated tax savings

$15,681

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