BNBCalc.com Investment Analysis Report of 23618 War Eagle Blacktop Rd, Springdale, AR 72764, USA

3 bed • 2 bath • 10 guests • $700,000

BNB

Calc

Return Metrics

-3.08% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.08%

Cap Rate

5.99%

Return on Investment

13.36%

Annual Revenue

$63,976

AirDNA projects $302/night at 58% occupancy ($63,976).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,833

Annual Expenses

$21,997

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,233

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$533

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$327,835

Profit on this property

$41,979

Your total deduction

$326,008

So, your new taxable income is your previous income minus your total deduction ($150,000 - $326,008)

-$176,008

Your old tax bill

$45,000

Your new tax bill

-$52,803

Estimated tax savings

$97,803

23618 War Eagle Blacktop Rd

Springdale, Arkansas, 72764-9750

3 bed • 2 bath • 10 guests • $700,000

Annual Revenue

$63,976

Profit (Cash Flow)

-$5,229

Cap Rate

6.0%

Annual Revenue

$63,976

AirDNA projects $302/night at 58% occupancy ($63,976)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.08% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.08%

Cap Rate

5.99%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$102,680

Your adjusted annual income

$150,000 - $102,680 = $47,320

Taxes on $47,320 (30%)

$14,196

Your old tax bill

$45,000

Your new tax bill

$14,196

Estimated tax savings

$30,804

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