BNBCalc.com Investment Analysis Report of 22682 E War Eagle Rd, Springdale, AR 72764, USA

3 bed • 3 bath • 14 guests • $540,000

BNB

Calc

Return Metrics

8.55% 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

8.55%

Cap Rate

8.85%

Return on Investment

24.72%

Annual Revenue

$70,036

AirDNA projects $284/night at 63% occupancy ($65,349).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,854

Annual Expenses

$22,245

Utilities

$395

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$50

Gas

$55

Other

$50

Maintenance

$1,284

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$584

Management & Platform Fees

$175

Platform Fee (i.e. Airbnb)

$175

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

$25,629

Deductible property tax

$5,346

Est. Depreciation Value

$254,305

Profit on this property

$47,791

Your total deduction

$237,489

So, your new taxable income is your previous income minus your total deduction ($150,000 - $237,489)

-$87,489

Your old tax bill

$45,000

Your new tax bill

-$26,247

Estimated tax savings

$71,247

22682 E War Eagle Rd Springdale, Arkansas, 72764-8817

3 bed • 3 bath • 14 guests • $540,000

Annual Revenue

$70,036

Profit (Cash Flow)

$11,371

Cap Rate

8.9%

Annual Revenue

$70,036

AirDNA projects $284/night at 63% occupancy ($65,349)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.55% 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

8.55%

Cap Rate

8.85%

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

$25,629

Deductible property tax

$5,346

Your total deduction

$64,225

Your adjusted annual income

$150,000 - $64,225 = $85,775

Taxes on $85,775 (30%)

$25,733

Your old tax bill

$45,000

Your new tax bill

$25,733

Estimated tax savings

$19,267

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