BNBCalc.com Investment Analysis Report of 65 Starboat Ln, Lakeview, AR 72642, USA

3 bed • 2.5 bath • 8 guests • $450,000

BNB

Calc

Return Metrics

-7.7% 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

-7.7%

Cap Rate

4.82%

Return on Investment

8.27%

Annual Revenue

$40,677

AirDNA projects $259/night at 43% occupancy ($40,677).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,581

Annual Expenses

$18,968

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,039

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$339

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$212,774

Profit on this property

$21,709

Your total deduction

$216,877

So, your new taxable income is your previous income minus your total deduction ($150,000 - $216,877)

-$66,877

Your old tax bill

$45,000

Your new tax bill

-$20,063

Estimated tax savings

$65,063

65 Starboat Ln

Lakeview, Arkansas, 72642-6903

3 bed • 2.5 bath • 8 guests • $450,000

Annual Revenue

$40,677

Profit (Cash Flow)

-$8,639

Cap Rate

4.8%

Annual Revenue

$40,677

AirDNA projects $259/night at 43% occupancy ($40,677)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.7% 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

-7.7%

Cap Rate

4.82%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$71,893

Your adjusted annual income

$150,000 - $71,893 = $78,107

Taxes on $78,107 (30%)

$23,432

Your old tax bill

$45,000

Your new tax bill

$23,432

Estimated tax savings

$21,568

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