BNBCalc.com Investment Analysis Report of 43 Mikes Cir, Heber Springs, AR 72543, USA

4 bed • 3 bath • 9 guests • $799,000

BNB

Calc

Return Metrics

-8.93% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-8.93%

Cap Rate

4.56%

Return on Investment

7.42%

Annual Revenue

$57,687

AirDNA projects $298/night at 53% occupancy ($57,686).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,765

Annual Expenses

$21,179

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,181

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$481

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

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

$37,921

Deductible property tax

$7,910

Est. Depreciation Value

$374,871

Profit on this property

$36,507

Your total deduction

$384,195

So, your new taxable income is your previous income minus your total deduction ($150,000 - $384,195)

-$234,195

Your old tax bill

$45,000

Your new tax bill

-$70,258

Estimated tax savings

$115,258

property-location

43 Mikes Cir Heber Springs, Arkansas, 72543

4 bed • 3 bath • 9 guests

Est. $3,832/mo

Agent

Inquire about this property

Contact Agent

$57,687

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.93%

Cap Rate

4.56%

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

$37,921

Deductible property tax

$7,910

Your total deduction

$128,812

Your adjusted annual income

$150,000 - $128,812 = $21,188

Taxes on $21,188 (30%)

$6,356

Your old tax bill

$45,000

Your new tax bill

$6,356

Estimated tax savings

$38,644

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