BNBCalc.com Investment Analysis Report of 9136 Hilton Pl, Rogers, AR 72756, USA

4 bed • 6 bath • 14 guests • $1,350,000

BNB

Calc

Return Metrics

14.34% 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

14.34%

Cap Rate

10.16%

Return on Investment

31.04%

Annual Revenue

$173,491

AirDNA projects $600/night at 32% occupancy ($70,126).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,019

Annual Expenses

$36,234

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,146

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,446

Management & Platform Fees

$434

Platform Fee (i.e. Airbnb)

$434

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

$629,122

Profit on this property

$137,257

Your total deduction

$569,302

So, your new taxable income is your previous income minus your total deduction ($150,000 - $569,302)

-$419,302

Your old tax bill

$45,000

Your new tax bill

-$125,791

Estimated tax savings

$170,791

9136 Hilton Pl

Rogers, Arkansas, 72756-7887

4 bed • 6 bath • 14 guests • $1,350,000

Annual Revenue

$173,491

Profit (Cash Flow)

$46,201

Cap Rate

10.2%

Annual Revenue

$173,491

AirDNA projects $600/night at 32% occupancy ($70,127)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.34% 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

14.34%

Cap Rate

10.16%

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

$140,790

Your adjusted annual income

$150,000 - $140,790 = $9,210

Taxes on $9,210 (30%)

$2,763

Your old tax bill

$45,000

Your new tax bill

$2,763

Estimated tax savings

$42,237

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