BNBCalc.com Investment Analysis Report of 12123 W Bell Rd, Surprise, AZ 85378, USA

2 bed • 1 bath • 5 guests • $110,000

BNB

Calc

Return Metrics

55% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

2%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

55%

Cap Rate

22.51%

Return on Investment

65.4%

Annual Revenue

$44,195

AirDNA projects $121/night at 72% occupancy ($31,820).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,619

Annual Expenses

$19,425

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,068

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$368

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

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

$5,221

Deductible property tax

$1,089

Est. Depreciation Value

$54,662

Profit on this property

$24,769

Your total deduction

$36,203

So, your new taxable income is your previous income minus your total deduction ($150,000 - $36,203)

$113,797

Your old tax bill

$45,000

Your new tax bill

$34,139

Estimated tax savings

$10,861

12123 W Bell Rd Surprise, Arizona, 85378

2 bed • 1 bath • 5 guests • $110,000

Annual Revenue

$44,195

Profit (Cash Flow)

$17,353

Cap Rate

22.5%

Annual Revenue

$44,195

AirDNA projects $121/night at 72% occupancy ($31,820)

Occupancy Rate

Avg Daily Rate

Return Metrics

55% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

55%

Cap Rate

22.51%

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 estimated deduction will be...

Deductible mortgage interest

$5,221

Deductible property tax

$1,089

Your total deduction

-$1,093

Your adjusted annual income

$150,000 - -$1,093 = $151,093

Taxes on $151,093 (30%)

$45,328

Your old tax bill

$45,000

Your new tax bill

$45,328

Estimated tax savings

-$328

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com