BNBCalc.com Investment Analysis Report of 204 Paradise Point, Hot Springs National Park, AR 71913, USA

7 bed • 3 bath • 14 guests • $839,000

BNB

Calc

Return Metrics

27.39% 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

27.39%

Cap Rate

13.59%

Return on Investment

43.32%

Annual Revenue

$146,806

AirDNA projects $693/night at 58% occupancy ($146,806).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,730

Annual Expenses

$32,765

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,923

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,223

Management & Platform Fees

$367

Platform Fee (i.e. Airbnb)

$367

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

$39,820

Deductible property tax

$8,306

Est. Depreciation Value

$397,133

Profit on this property

$114,041

Your total deduction

$331,218

So, your new taxable income is your previous income minus your total deduction ($150,000 - $331,218)

-$181,218

Your old tax bill

$45,000

Your new tax bill

-$54,365

Estimated tax savings

$99,365

204 Paradise Point Rockwell, Arkansas, 71913-9295

7 bed • 3 bath • 14 guests • $839,000

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

$146,806

Profit (Cash Flow)

$57,449

Cap Rate

13.6%

Annual Revenue

$146,806

AirDNA projects $693/night at 58% occupancy ($146,806)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.39% 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

27.39%

Cap Rate

13.59%

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

$39,820

Deductible property tax

$8,306

Your total deduction

$60,603

Your adjusted annual income

$150,000 - $60,603 = $89,397

Taxes on $89,397 (30%)

$26,819

Your old tax bill

$45,000

Your new tax bill

$26,819

Estimated tax savings

$18,181

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