BNBCalc.com Investment Analysis Report of 2704 Westminster Dr, Fayetteville, AR 72704, USA

3 bed • 3 bath • 8 guests • $255,000

BNB

Calc

Return Metrics

-3.28% 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

-3.28%

Cap Rate

5.87%

Return on Investment

11.78%

Annual Revenue

$32,945

AirDNA projects $205/night at 44% occupancy ($32,945).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,497

Annual Expenses

$17,963

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$975

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$275

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

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

$12,103

Deductible property tax

$2,524

Est. Depreciation Value

$123,044

Profit on this property

$14,982

Your total deduction

$122,689

So, your new taxable income is your previous income minus your total deduction ($150,000 - $122,689)

$27,311

Your old tax bill

$45,000

Your new tax bill

$8,193

Estimated tax savings

$36,807

2704 Westminster Dr

Fayetteville, Arkansas, 72704-6045

3 bed • 3 bath • 8 guests • $255,000

Annual Revenue

$32,945

Profit (Cash Flow)

-$2,214

Cap Rate

5.9%

Annual Revenue

$32,945

AirDNA projects $205/night at 44% occupancy ($32,945)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.28% 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

-3.28%

Cap Rate

5.87%

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

$12,103

Deductible property tax

$2,524

Your total deduction

$38,801

Your adjusted annual income

$150,000 - $38,801 = $111,199

Taxes on $111,199 (30%)

$33,360

Your old tax bill

$45,000

Your new tax bill

$33,360

Estimated tax savings

$11,640

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