BNBCalc.com Investment Analysis Report of 8116 Cedar Dr, Rogers, AR 72756, USA

4 bed • 3 bath • 14 guests • $1,350,000

BNB

Calc

Return Metrics

7.47% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.47%

Cap Rate

8.52%

Return on Investment

24.2%

Annual Revenue

$147,979

AirDNA projects $477/night at 73% occupancy ($127,181).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,743

Annual Expenses

$32,917

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,933

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,233

Management & Platform Fees

$370

Platform Fee (i.e. Airbnb)

$370

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

$64,072

Deductible property tax

$13,365

Est. Depreciation Value

$628,642

Profit on this property

$115,061

Your total deduction

$591,018

So, your new taxable income is your previous income minus your total deduction ($150,000 - $591,018)

-$441,018

Your old tax bill

$45,000

Your new tax bill

-$132,305

Estimated tax savings

$177,305

8116 Cedar Dr

Rogers, Arkansas, 72756-6398

4 bed • 3 bath • 14 guests • $1,350,000

Annual Revenue

$147,979

Profit (Cash Flow)

$24,005

Cap Rate

8.5%

Annual Revenue

$147,979

AirDNA projects $477/night at 73% occupancy ($127,182)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.47% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.47%

Cap Rate

8.52%

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

$64,072

Deductible property tax

$13,365

Your total deduction

$162,842

Your adjusted annual income

$150,000 - $162,842 = -$12,842

Taxes on -$12,842 (30%)

-$3,852

Your old tax bill

$45,000

Your new tax bill

-$3,852

Estimated tax savings

$48,852

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