BNBCalc.com Investment Analysis Report of 311 NW Lasalle Dr, Bentonville, AR 72712, USA

6 bed • 5 bath • 14 guests • $950,000

BNB

Calc

Return Metrics

-1.66% 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

-1.66%

Cap Rate

6.33%

Return on Investment

14.52%

Annual Revenue

$84,919

AirDNA projects $375/night at 62% occupancy ($84,919).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,060

Annual Expenses

$24,719

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,408

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$708

Management & Platform Fees

$212

Platform Fee (i.e. Airbnb)

$212

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$447,296

Profit on this property

$60,200

Your total deduction

$441,589

So, your new taxable income is your previous income minus your total deduction ($150,000 - $441,589)

-$291,589

Your old tax bill

$45,000

Your new tax bill

-$87,477

Estimated tax savings

$132,477

311 NW Lasalle Dr

Bentonville, Arkansas, 72712-4466

6 bed • 5 bath • 14 guests • $950,000

Annual Revenue

$84,919

Profit (Cash Flow)

-$3,880

Cap Rate

6.3%

Annual Revenue

$84,919

AirDNA projects $375/night at 62% occupancy ($84,919)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.66% 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

-1.66%

Cap Rate

6.33%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$136,837

Your adjusted annual income

$150,000 - $136,837 = $13,163

Taxes on $13,163 (30%)

$3,949

Your old tax bill

$45,000

Your new tax bill

$3,949

Estimated tax savings

$41,051

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