BNBCalc.com Investment Analysis Report of 1480 Marina Blvd, Bullhead City, AZ 86442, USA

3 bed • 2 bath • 5 guests • $135,000

BNB

Calc

Return Metrics

38.4% 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

38.4%

Cap Rate

17.98%

Return on Investment

52%

Annual Revenue

$43,639

AirDNA projects $206/night at 58% occupancy ($43,639).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,613

Annual Expenses

$19,353

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,064

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$364

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$6,407

Deductible property tax

$1,336

Est. Depreciation Value

$67,616

Profit on this property

$24,286

Your total deduction

$51,074

So, your new taxable income is your previous income minus your total deduction ($150,000 - $51,074)

$98,926

Your old tax bill

$45,000

Your new tax bill

$29,678

Estimated tax savings

$15,322

1480 Marina Blvd

Bullhead City, Arizona, 86442-5736

3 bed • 2 bath • 5 guests • $135,000

Annual Revenue

$43,639

Profit (Cash Flow)

$15,190

Cap Rate

18.0%

Annual Revenue

$43,639

AirDNA projects $206/night at 58% occupancy ($43,639)

Occupancy Rate

Avg Daily Rate

Return Metrics

38.4% 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

38.4%

Cap Rate

17.98%

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

$6,407

Deductible property tax

$1,336

Your total deduction

$4,930

Your adjusted annual income

$150,000 - $4,930 = $145,070

Taxes on $145,070 (30%)

$43,521

Your old tax bill

$45,000

Your new tax bill

$43,521

Estimated tax savings

$1,479

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