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

4 bed • 2 bath • 8 guests • $295,000

BNB

Calc

Return Metrics

6.58% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.58%

Cap Rate

8.49%

Return on Investment

21.57%

Annual Revenue

$44,520

AirDNA projects $239/night at 51% occupancy ($44,519).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,622

Annual Expenses

$19,468

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,071

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$371

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

Property Manager Fee

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

$14,001

Deductible property tax

$2,920

Est. Depreciation Value

$142,586

Profit on this property

$25,052

Your total deduction

$134,456

So, your new taxable income is your previous income minus your total deduction ($150,000 - $134,456)

$15,544

Your old tax bill

$45,000

Your new tax bill

$4,663

Estimated tax savings

$40,337

2401 W Valley Dr Fayetteville, Arkansas, 72703-1122

4 bed • 2 bath • 8 guests • $295,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$44,520

Profit (Cash Flow)

$5,156

Cap Rate

8.5%

Annual Revenue

$44,520

AirDNA projects $239/night at 51% occupancy ($44,519).

Occupancy Rate

Avg Daily Rate

Return Metrics

6.58% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.58%

Cap Rate

8.49%

Return on Investment

21.57%

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 est deduction will be...

Deductible mortgage interest

$14,001

Deductible property tax

$2,920

Your total deduction

$37,240

Your adjusted annual income

$150,000 - $37,240 = $112,760

Taxes on $112,760 (30%)

$33,828

Your old tax bill

$45,000

Your new tax bill

$33,828

Estimated tax savings

$11,172

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 recomend LearnLikeACPA.com