BNBCalc.com Investment Analysis Report of 926 Independence Dr, Malvern, AR 72104, USA

4 bed • 4 bath • 12 guests • $500,000

BNB

Calc

Return Metrics

2.88% 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

2.88%

Cap Rate

7.47%

Return on Investment

18.68%

Annual Revenue

$58,658

AirDNA projects $292/night at 55% occupancy ($58,658).

User selected values for this report: 55.00000000000001% occupancy rate, $292 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,775

Annual Expenses

$21,306

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,189

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$489

Management & Platform Fees

$147

Platform Fee (i.e. Airbnb)

$147

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$165,122

Profit on this property

$37,353

Your total deduction

$156,450

So, your new taxable income is your previous income minus your total deduction ($150,000 - $156,450)

-$6,450

Your old tax bill

$45,000

Your new tax bill

-$1,935

Estimated tax savings

$46,935

property-location

926 Independence Dr Malvern, Arkansas, 72104-7756

4 bed • 4 bath • 12 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$58,658

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.88%

Cap Rate

7.47%

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

$45,262

Your adjusted annual income

$150,000 - $45,262 = $104,738

Taxes on $104,738 (30%)

$31,421

Your old tax bill

$45,000

Your new tax bill

$31,421

Estimated tax savings

$13,579

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