BNBCalc.com Investment Analysis Report of 342 Sunset Bay Rd, Hot Springs, AR 71913, USA

4 bed • 4 bath • 12 guests • $750,000

BNB

Calc

Return Metrics

0.88% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.88%

Cap Rate

6.96%

Return on Investment

17.15%

Annual Revenue

$75,737

AirDNA projects $432/night at 48% occupancy ($75,736).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,960

Annual Expenses

$23,526

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,331

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$631

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

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

$352,463

Profit on this property

$52,211

Your total deduction

$343,273

So, your new taxable income is your previous income minus your total deduction ($150,000 - $343,273)

-$193,273

Your old tax bill

$45,000

Your new tax bill

-$57,982

Estimated tax savings

$102,982

property-location

342 Sunset Bay Rd Hot Springs, Arkansas, 71913-7096

4 bed • 4 bath • 12 guests • $750,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$75,737

Profit (Cash Flow)

$1,619

Cap Rate

7.0%

Annual Revenue

$75,737

AirDNA projects $432/night at 48% occupancy ($75,736).

Occupancy Rate

Avg Daily Rate

Return Metrics

0.88% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.88%

Cap Rate

6.96%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$103,145

Your adjusted annual income

$150,000 - $103,145 = $46,855

Taxes on $46,855 (30%)

$14,057

Your old tax bill

$45,000

Your new tax bill

$14,057

Estimated tax savings

$30,943

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