BNBCalc.com Investment Analysis Report of 1715 W Marco Polo Rd, Phoenix, AZ 85027, USA

3 bed • 2 bath • 8 guests • $320,000

BNB

Calc

Return Metrics

34.85% 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

34.85%

Cap Rate

15.68%

Return on Investment

50.37%

Annual Revenue

$73,414

AirDNA projects $300/night at 67% occupancy ($73,414).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,935

Annual Expenses

$23,224

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,312

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$612

Management & Platform Fees

$184

Platform Fee (i.e. Airbnb)

$184

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

$15,188

Deductible property tax

$3,168

Est. Depreciation Value

$152,821

Profit on this property

$50,190

Your total deduction

$120,986

So, your new taxable income is your previous income minus your total deduction ($150,000 - $120,986)

$29,014

Your old tax bill

$45,000

Your new tax bill

$8,704

Estimated tax savings

$36,296

1715 W Marco Polo Rd

Phoenix, Arizona, 85027-4240

3 bed • 2 bath • 8 guests • $320,000

Annual Revenue

$73,414

Profit (Cash Flow)

$28,614

Cap Rate

15.7%

Annual Revenue

$73,414

AirDNA projects $300/night at 67% occupancy ($73,414)

Occupancy Rate

Avg Daily Rate

Return Metrics

34.85% 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

34.85%

Cap Rate

15.68%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$16,826

Your adjusted annual income

$150,000 - $16,826 = $133,174

Taxes on $133,174 (30%)

$39,952

Your old tax bill

$45,000

Your new tax bill

$39,952

Estimated tax savings

$5,048

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