BNBCalc.com Investment Analysis Report of 2025 N 23rd St, Phoenix, AZ 85006, USA

4 bed • 2 bath • 10 guests • $400,000

BNB

Calc

Return Metrics

7.89% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.89%

Cap Rate

8.76%

Return on Investment

23.43%

Annual Revenue

$56,028

AirDNA projects $260/night at 59% occupancy ($56,028).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,747

Annual Expenses

$20,964

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,167

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$467

Management & Platform Fees

$140

Platform Fee (i.e. Airbnb)

$140

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$190,946

Profit on this property

$35,065

Your total deduction

$178,825

So, your new taxable income is your previous income minus your total deduction ($150,000 - $178,825)

-$28,825

Your old tax bill

$45,000

Your new tax bill

-$8,648

Estimated tax savings

$53,648

2025 N 23rd St Phoenix, Arizona, 85006-2027

4 bed • 2 bath • 10 guests • $400,000

Annual Revenue

$56,028

Profit (Cash Flow)

$8,089

Cap Rate

8.8%

Annual Revenue

$56,028

AirDNA projects $260/night at 59% occupancy ($56,028)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.89% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.89%

Cap Rate

8.76%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$48,681

Your adjusted annual income

$150,000 - $48,681 = $101,319

Taxes on $101,319 (30%)

$30,396

Your old tax bill

$45,000

Your new tax bill

$30,396

Estimated tax savings

$14,604

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