BNBCalc.com Investment Analysis Report of 8016 Gum Ln, Rogers, AR 72756, USA

2 bed • 1 bath • 6 guests • $225,000

BNB

Calc

Return Metrics

15.08% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.08%

Cap Rate

10.63%

Return on Investment

30.53%

Annual Revenue

$43,216

AirDNA projects $174/night at 68% occupancy ($43,215).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,608

Annual Expenses

$19,298

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,060

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$360

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

Property Manager Fee

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

$10,679

Deductible property tax

$2,228

Est. Depreciation Value

$107,627

Profit on this property

$23,918

Your total deduction

$96,616

So, your new taxable income is your previous income minus your total deduction ($150,000 - $96,616)

$53,384

Your old tax bill

$45,000

Your new tax bill

$16,015

Estimated tax savings

$28,985

8016 Gum Ln Rogers, Arkansas, 72756

2 bed • 1 bath • 6 guests • $225,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$43,216

Profit (Cash Flow)

$8,750

Cap Rate

10.6%

Annual Revenue

$43,216

AirDNA projects $174/night at 68% occupancy ($43,215).

Occupancy Rate

Avg Daily Rate

Return Metrics

15.08% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.08%

Cap Rate

10.63%

Return on Investment

30.53%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$23,256

Your adjusted annual income

$150,000 - $23,256 = $126,744

Taxes on $126,744 (30%)

$38,023

Your old tax bill

$45,000

Your new tax bill

$38,023

Estimated tax savings

$6,977

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