BNBCalc.com Investment Analysis Report of 12410 W Glenn Ct, Glendale, AZ 85307, USA

3 bed • 2 bath • 8 guests • $418,500

BNB

Calc

Return Metrics

25.5% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

25.5%

Cap Rate

13.12%

Return on Investment

41.41%

Annual Revenue

$79,156

AirDNA projects $301/night at 72% occupancy ($79,155).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,018

Annual Expenses

$24,210

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,360

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$660

Management & Platform Fees

$198

Platform Fee (i.e. Airbnb)

$198

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

$19,862

Deductible property tax

$4,143

Est. Depreciation Value

$198,186

Profit on this property

$54,945

Your total deduction

$167,246

So, your new taxable income is your previous income minus your total deduction ($150,000 - $167,246)

-$17,246

Your old tax bill

$45,000

Your new tax bill

-$5,174

Estimated tax savings

$50,174

12410 W Glenn Ct

Glendale, Arizona, 85307-1821

3 bed • 2 bath • 8 guests • $418,500

Annual Revenue

$79,156

Profit (Cash Flow)

$26,721

Cap Rate

13.1%

Annual Revenue

$79,156

AirDNA projects $301/night at 72% occupancy ($79,156)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.5% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.5%

Cap Rate

13.12%

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

$19,862

Deductible property tax

$4,143

Your total deduction

$32,197

Your adjusted annual income

$150,000 - $32,197 = $117,803

Taxes on $117,803 (30%)

$35,341

Your old tax bill

$45,000

Your new tax bill

$35,341

Estimated tax savings

$9,659

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