BNBCalc.com Investment Analysis Report of 21283 Pine Dr, Garfield, AR 72732, USA

2 bed • 3 bath • 8 guests • $175,000

BNB

Calc

Return Metrics

44.33% 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

44.33%

Cap Rate

18.64%

Return on Investment

59.16%

Annual Revenue

$53,234

AirDNA projects $265/night at 55% occupancy ($53,234).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,717

Annual Expenses

$20,600

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,144

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$444

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

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

$8,306

Deductible property tax

$1,732

Est. Depreciation Value

$84,919

Profit on this property

$32,634

Your total deduction

$62,323

So, your new taxable income is your previous income minus your total deduction ($150,000 - $62,323)

$87,677

Your old tax bill

$45,000

Your new tax bill

$26,303

Estimated tax savings

$18,697

21283 Pine Dr

Garfield, Arkansas, 72732-9681

2 bed • 3 bath • 8 guests • $175,000

Annual Revenue

$53,234

Profit (Cash Flow)

$20,838

Cap Rate

18.6%

Annual Revenue

$53,234

AirDNA projects $265/night at 55% occupancy ($53,234)

Occupancy Rate

Avg Daily Rate

Return Metrics

44.33% 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

44.33%

Cap Rate

18.64%

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

$8,306

Deductible property tax

$1,732

Your total deduction

$4,419

Your adjusted annual income

$150,000 - $4,419 = $145,581

Taxes on $145,581 (30%)

$43,674

Your old tax bill

$45,000

Your new tax bill

$43,674

Estimated tax savings

$1,326

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