BNBCalc.com Investment Analysis Report of 214 Cliffwood Loop, Hot Springs, AR 71913, USA

4 bed • 3 bath • 8 guests • $390,000

BNB

Calc

Return Metrics

29.47% 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

29.47%

Cap Rate

14.33%

Return on Investment

44.93%

Annual Revenue

$79,988

AirDNA projects $365/night at 60% occupancy ($79,988).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,007

Annual Expenses

$24,078

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,367

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$667

Management & Platform Fees

$200

Platform Fee (i.e. Airbnb)

$200

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

$18,510

Deductible property tax

$3,861

Est. Depreciation Value

$186,500

Profit on this property

$55,910

Your total deduction

$152,961

So, your new taxable income is your previous income minus your total deduction ($150,000 - $152,961)

-$2,961

Your old tax bill

$45,000

Your new tax bill

-$888

Estimated tax savings

$45,888

214 Cliffwood Loop Hot Springs, Arkansas, 71913-8781

4 bed • 3 bath • 8 guests • $390,000

Annual Revenue

$79,988

Profit (Cash Flow)

$29,606

Cap Rate

14.3%

Annual Revenue

$79,988

AirDNA projects $365/night at 60% occupancy ($79,988)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.47% 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

29.47%

Cap Rate

14.33%

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

$18,510

Deductible property tax

$3,861

Your total deduction

$25,841

Your adjusted annual income

$150,000 - $25,841 = $124,159

Taxes on $124,159 (30%)

$37,248

Your old tax bill

$45,000

Your new tax bill

$37,248

Estimated tax savings

$7,752

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