BNBCalc.com Investment Analysis Report of 21283 Pine Dr, Garfield, AR 72732, USA

2 bed • 3 bath • 8 guests • $175,000

BNB

Calc

Return Metrics

45.61% 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

45.61%

Cap Rate

18.99%

Return on Investment

60.44%

Annual Revenue

$53,234

AirDNA projects $265/night at 55% occupancy ($53,234).

User selected values for this report: 55.00000000000001% occupancy rate, $265 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,667

Annual Expenses

$20,000

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,144

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$444

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

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

$8,306

Deductible property tax

$1,732

Est. Depreciation Value

$59,069

Profit on this property

$33,234

Your total deduction

$35,873

So, your new taxable income is your previous income minus your total deduction ($150,000 - $35,873)

$114,127

Your old tax bill

$45,000

Your new tax bill

$34,238

Estimated tax savings

$10,762

property-location

21283 Pine Dr Garfield, Arkansas, 72732-9681

2 bed • 3 bath • 8 guests

Est. $839/mo

Agent

Inquire about this property

Contact Agent

$53,234

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

45.61%

Cap Rate

18.99%

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

$8,306

Deductible property tax

$1,732

Your total deduction

-$3,936

Your adjusted annual income

$150,000 - -$3,936 = $153,936

Taxes on $153,936 (30%)

$46,181

Your old tax bill

$45,000

Your new tax bill

$46,181

Estimated tax savings

-$1,181

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