BNBCalc.com Investment Analysis Report of 209 Massey Ln, Mena, AR 71953, USA

3 bed • 3 bath • 13 guests • $429,000

BNB

Calc

Return Metrics

7.66% 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

7.66%

Cap Rate

8.05%

Return on Investment

23.47%

Annual Revenue

$52,266

AirDNA projects $226/night at 54% occupancy ($44,574).

User selected values for this report: 54% occupancy rate, $265 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,476

Annual Expenses

$17,715

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$886

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$50

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$436

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

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

$20,808

Deductible property tax

$1,287

Est. Depreciation Value

$141,372

Profit on this property

$34,552

Your total deduction

$128,915

So, your new taxable income is your previous income minus your total deduction ($150,000 - $128,915)

$21,085

Your old tax bill

$45,000

Your new tax bill

$6,326

Estimated tax savings

$38,674

property-location

209 Massey Ln Mena, Arkansas, 71953-8863

3 bed • 3 bath • 13 guests

Est. $2,058/mo

Agent

Inquire about this property

Contact Agent

$52,266

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.66%

Cap Rate

8.05%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$20,808

Deductible property tax

$1,287

Your total deduction

$33,727

Your adjusted annual income

$150,000 - $33,727 = $116,273

Taxes on $116,273 (30%)

$34,882

Your old tax bill

$45,000

Your new tax bill

$34,882

Estimated tax savings

$10,118

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com