BNBCalc.com Investment Analysis Report of 413 W Hazelwood Dr, Diamond City, AR 72644, USA

2 bed • 1 bath • 5 guests • $85,000

BNB

Calc

Return Metrics

23.32% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

23.32%

Cap Rate

13.81%

Return on Investment

36.44%

Annual Revenue

$29,220

AirDNA projects $119/night at 47% occupancy ($20,428).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,457

Annual Expenses

$17,479

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$943

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$243

Management & Platform Fees

$73

Platform Fee (i.e. Airbnb)

$73

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

$4,034

Deductible property tax

$841

Est. Depreciation Value

$43,148

Profit on this property

$11,741

Your total deduction

$36,283

So, your new taxable income is your previous income minus your total deduction ($150,000 - $36,283)

$113,717

Your old tax bill

$45,000

Your new tax bill

$34,115

Estimated tax savings

$10,885

413 W Hazelwood Dr Diamond City, Arkansas, 72644-9547

2 bed • 1 bath • 5 guests • $85,000

Annual Revenue

$29,220

Profit (Cash Flow)

$6,017

Cap Rate

13.8%

Annual Revenue

$29,220

AirDNA projects $119/night at 47% occupancy ($20,428)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.32% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.32%

Cap Rate

13.81%

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

$4,034

Deductible property tax

$841

Your total deduction

$6,827

Your adjusted annual income

$150,000 - $6,827 = $143,173

Taxes on $143,173 (30%)

$42,952

Your old tax bill

$45,000

Your new tax bill

$42,952

Estimated tax savings

$2,048

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