BNBCalc.com Investment Analysis Report of 279 Co Rd 707, Cotter, AR 72626, USA

3 bed • 3 bath • 10 guests • $750,000

BNB

Calc

Return Metrics

-0.13% 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

-0.13%

Cap Rate

6.71%

Return on Investment

16.34%

Annual Revenue

$73,589

AirDNA projects $276/night at 73% occupancy ($73,589).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,937

Annual Expenses

$23,247

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,313

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$613

Management & Platform Fees

$184

Platform Fee (i.e. Airbnb)

$184

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$351,023

Profit on this property

$50,343

Your total deduction

$343,701

So, your new taxable income is your previous income minus your total deduction ($150,000 - $343,701)

-$193,701

Your old tax bill

$45,000

Your new tax bill

-$58,110

Estimated tax savings

$103,110

279 Co Rd 707

Cotter, Arkansas, 72626

3 bed • 3 bath • 10 guests • $750,000

Annual Revenue

$73,589

Profit (Cash Flow)

-$249

Cap Rate

6.7%

Annual Revenue

$73,589

AirDNA projects $276/night at 73% occupancy ($73,589)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.13% 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

-0.13%

Cap Rate

6.71%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$104,581

Your adjusted annual income

$150,000 - $104,581 = $45,419

Taxes on $45,419 (30%)

$13,626

Your old tax bill

$45,000

Your new tax bill

$13,626

Estimated tax savings

$31,374

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