BNBCalc.com Investment Analysis Report of 400 Main St, Hot Springs, AR 71913, USA

3 bed • 1 bath • 6 guests • $450,000

BNB

Calc

Return Metrics

13.89% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.89%

Cap Rate

10.13%

Return on Investment

29.66%

Annual Revenue

$73,049

AirDNA projects $177/night at 47% occupancy ($30,384).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,286

Annual Expenses

$27,436

Utilities

$545

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$250

Gas

$55

Other

$0

Maintenance

$1,559

Property Insurance

$300

HOA

$0

Landscaping

$200

Ongoing Repairs

$150

Supplies

$200

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$609

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

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

$19,484

Deductible property tax

$4,950

Est. Depreciation Value

$215,574

Profit on this property

$45,612

Your total deduction

$194,395

So, your new taxable income is your previous income minus your total deduction ($150,000 - $194,395)

-$44,395

Your old tax bill

$45,000

Your new tax bill

-$13,319

Estimated tax savings

$58,319

400 Main St

Hot Springs, Arkansas, 71913-4949

3 bed • 1 bath • 6 guests • $450,000

Annual Revenue

$73,049

Profit (Cash Flow)

$16,188

Cap Rate

10.1%

Annual Revenue

$73,049

AirDNA projects $177/night at 47% occupancy ($30,385)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.89% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.89%

Cap Rate

10.13%

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

$19,484

Deductible property tax

$4,950

Your total deduction

$47,451

Your adjusted annual income

$150,000 - $47,451 = $102,549

Taxes on $102,549 (30%)

$30,765

Your old tax bill

$45,000

Your new tax bill

$30,765

Estimated tax savings

$14,235

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