BNBCalc.com Investment Analysis Report of 306 County Rd 1524, Eureka Springs, AR 72632, USA

5 bed • 4 bath • 14 guests • $1,750,000

BNB

Calc

Return Metrics

-0.46% 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

-0.46%

Cap Rate

6.63%

Return on Investment

16.31%

Annual Revenue

$149,202

AirDNA projects $407/night at 43% occupancy ($63,921).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,756

Annual Expenses

$33,076

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,943

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,243

Management & Platform Fees

$373

Platform Fee (i.e. Airbnb)

$373

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

$83,057

Deductible property tax

$17,325

Est. Depreciation Value

$814,307

Profit on this property

$116,126

Your total deduction

$798,563

So, your new taxable income is your previous income minus your total deduction ($150,000 - $798,563)

-$648,563

Your old tax bill

$45,000

Your new tax bill

-$194,569

Estimated tax savings

$239,569

306 County Rd 1524

Eureka Springs, Arkansas, 72632-9281

5 bed • 4 bath • 14 guests • $1,750,000

Annual Revenue

$149,202

Profit (Cash Flow)

-$1,918

Cap Rate

6.6%

Annual Revenue

$149,202

AirDNA projects $407/night at 43% occupancy ($63,921)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.46% 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

-0.46%

Cap Rate

6.63%

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

$83,057

Deductible property tax

$17,325

Your total deduction

$243,939

Your adjusted annual income

$150,000 - $243,939 = -$93,939

Taxes on -$93,939 (30%)

-$28,182

Your old tax bill

$45,000

Your new tax bill

-$28,182

Estimated tax savings

$73,182

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