BNBCalc.com Investment Analysis Report of 2401 W Valley Dr, Fayetteville, AR 72703, USA

4 bed • 2 bath • 8 guests • $290,000

BNB

Calc

Return Metrics

39.29% 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

39.29%

Cap Rate

17.2%

Return on Investment

54.25%

Annual Revenue

$73,078

AirDNA projects $244/night at 50% occupancy ($44,559).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,932

Annual Expenses

$23,180

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,309

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$609

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

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

$13,764

Deductible property tax

$2,871

Est. Depreciation Value

$140,284

Profit on this property

$49,898

Your total deduction

$107,020

So, your new taxable income is your previous income minus your total deduction ($150,000 - $107,020)

$42,980

Your old tax bill

$45,000

Your new tax bill

$12,894

Estimated tax savings

$32,106

2401 W Valley Dr

Fayetteville, Arkansas, 72703-1122

4 bed • 2 bath • 8 guests • $290,000

Annual Revenue

$73,078

Profit (Cash Flow)

$30,338

Cap Rate

17.2%

Annual Revenue

$73,078

AirDNA projects $244/night at 50% occupancy ($44,560)

Occupancy Rate

Avg Daily Rate

Return Metrics

39.29% 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

39.29%

Cap Rate

17.2%

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

$13,764

Deductible property tax

$2,871

Your total deduction

$11,372

Your adjusted annual income

$150,000 - $11,372 = $138,628

Taxes on $138,628 (30%)

$41,588

Your old tax bill

$45,000

Your new tax bill

$41,588

Estimated tax savings

$3,412

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