BNBCalc.com Investment Analysis Report of 8603 Apple Ln, Rogers, AR 72756, USA

4 bed • 3 bath • 14 guests • $500,000

BNB

Calc

Return Metrics

2.6% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.6%

Cap Rate

7.39%

Return on Investment

18.43%

Annual Revenue

$57,559

AirDNA projects $309/night at 51% occupancy ($57,558).

User selected values for this report: 51% occupancy rate, $309 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,714

Annual Expenses

$20,563

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,180

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$480

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

Property Manager Fee

$0

STR 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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$172,227

Profit on this property

$36,996

Your total deduction

$163,911

So, your new taxable income is your previous income minus your total deduction ($150,000 - $163,911)

-$13,911

Your old tax bill

$45,000

Your new tax bill

-$4,173

Estimated tax savings

$49,173

property-location

8603 Apple Ln Rogers, Arkansas, 72756-3061

4 bed • 3 bath • 14 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$57,559

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.6%

Cap Rate

7.39%

STR 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

$23,731

Deductible property tax

$4,950

Your total deduction

$47,750

Your adjusted annual income

$150,000 - $47,750 = $102,250

Taxes on $102,250 (30%)

$30,675

Your old tax bill

$45,000

Your new tax bill

$30,675

Estimated tax savings

$14,325

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