BNBCalc.com Investment Analysis Report of 54 Riverside Dr, Pangburn, AR 72121, USA

4 bed • 2 bath • 8 guests • $229,900

BNB

Calc

Return Metrics

16.52% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.52%

Cap Rate

11.29%

Return on Investment

30.97%

Annual Revenue

$45,582

AirDNA projects $240/night at 52% occupancy ($45,582).

User selected values for this report: 52% occupancy rate, $240 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,634

Annual Expenses

$19,606

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,080

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$380

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

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

$10,911

Deductible property tax

$2,276

Est. Depreciation Value

$78,318

Profit on this property

$25,977

Your total deduction

$65,528

So, your new taxable income is your previous income minus your total deduction ($150,000 - $65,528)

$84,472

Your old tax bill

$45,000

Your new tax bill

$25,342

Estimated tax savings

$19,658

property-location

54 Riverside Dr Pangburn, Arkansas, 72121

4 bed • 2 bath • 8 guests

Est. $1,103/mo

Agent

Inquire about this property

Contact Agent

$45,582

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.52%

Cap Rate

11.29%

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

$10,911

Deductible property tax

$2,276

Your total deduction

$12,728

Your adjusted annual income

$150,000 - $12,728 = $137,272

Taxes on $137,272 (30%)

$41,182

Your old tax bill

$45,000

Your new tax bill

$41,182

Estimated tax savings

$3,818

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