BNBCalc.com Investment Analysis Report of 2014 N 39th Ave, Phoenix, AZ 85009, USA

3 bed • 1 bath • 8 guests • $370,000

BNB

Calc

Return Metrics

0.03% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.03%

Cap Rate

6.75%

Return on Investment

15.82%

Annual Revenue

$44,443

AirDNA projects $234/night at 52% occupancy ($44,442).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,621

Annual Expenses

$19,458

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,070

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$370

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

Property Manager Fee

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

$17,561

Deductible property tax

$3,663

Est. Depreciation Value

$175,689

Profit on this property

$24,985

Your total deduction

$171,927

So, your new taxable income is your previous income minus your total deduction ($150,000 - $171,927)

-$21,927

Your old tax bill

$45,000

Your new tax bill

-$6,578

Estimated tax savings

$51,578

2014 N 39th Ave Phoenix, Arizona, 85009-2146

3 bed • 1 bath • 8 guests • $370,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$44,443

Profit (Cash Flow)

$37

Cap Rate

6.8%

Annual Revenue

$44,443

AirDNA projects $234/night at 52% occupancy ($44,442).

Occupancy Rate

Avg Daily Rate

Return Metrics

0.03% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.03%

Cap Rate

6.75%

Return on Investment

15.82%

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

$17,561

Deductible property tax

$3,663

Your total deduction

$52,199

Your adjusted annual income

$150,000 - $52,199 = $97,801

Taxes on $97,801 (30%)

$29,340

Your old tax bill

$45,000

Your new tax bill

$29,340

Estimated tax savings

$15,660

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 recomend LearnLikeACPA.com