BNBCalc.com Investment Analysis Report of 110 Marsh Harbor Dr, Hot Springs National Park, AR 71913, USA

2 bed • 1.5 bath • 5 guests • $136,500

BNB

Calc

Return Metrics

94.61% 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

94.61%

Cap Rate

15.51%

Return on Investment

151.94%

Annual Revenue

$40,674

AirDNA projects $192/night at 67% occupancy ($46,984).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,625

Annual Expenses

$19,499

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$365

Property Insurance

$100

HOA

$45

Landscaping

$50

Ongoing Repairs

$70

Supplies

$50

Software

$0

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$800

Platform Fee (i.e. Airbnb)

$102

Property Manager Fee

$698

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

$7,142

Deductible property tax

$1,502

Est. Depreciation Value

$66,947

Profit on this property

$21,175

Your total deduction

$54,416

So, your new taxable income is your previous income minus your total deduction ($150,000 - $54,416)

$95,584

Your old tax bill

$45,000

Your new tax bill

$28,675

Estimated tax savings

$16,325

110 Marsh Harbor Dr Arkansas, 71913-7766

2 bed • 1.5 bath • 5 guests • $136,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$40,674

Profit (Cash Flow)

$9,907

Cap Rate

15.5%

Annual Revenue

$40,674

AirDNA projects $192/night at 67% occupancy ($46,985)

Occupancy Rate

Avg Daily Rate

Return Metrics

94.61% 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

94.61%

Cap Rate

15.51%

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

$7,142

Deductible property tax

$1,502

Your total deduction

$8,754

Your adjusted annual income

$150,000 - $8,754 = $141,246

Taxes on $141,246 (30%)

$42,374

Your old tax bill

$45,000

Your new tax bill

$42,374

Estimated tax savings

$2,626

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