BNBCalc.com Investment Analysis Report of 2246 E Clarendon Ave, Phoenix, AZ 85016, USA

4 bed • 2 bath • 10 guests • $740,000

BNB

Calc

Return Metrics

33.52% 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

33.52%

Cap Rate

12.24%

Return on Investment

63.37%

Annual Revenue

$119,884

AirDNA projects $521/night at 63% occupancy ($119,884).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,439

Annual Expenses

$29,265

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,699

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$999

Management & Platform Fees

$300

Platform Fee (i.e. Airbnb)

$300

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

$33,516

Deductible property tax

$8,140

Est. Depreciation Value

$347,537

Profit on this property

$90,619

Your total deduction

$298,574

So, your new taxable income is your previous income minus your total deduction ($150,000 - $298,574)

-$148,574

Your old tax bill

$45,000

Your new tax bill

-$44,572

Estimated tax savings

$89,572

property-location

2246 E Clarendon Ave Phoenix, Arizona, 85016-6517

4 bed • 2 bath • 10 guests • $740,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$119,884

Profit (Cash Flow)

$35,767

Cap Rate

12.2%

Annual Revenue

$119,884

AirDNA projects $521/night at 63% occupancy ($119,884).

Occupancy Rate

Avg Daily Rate

Return Metrics

33.52% 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

33.52%

Cap Rate

12.24%

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

$33,516

Deductible property tax

$8,140

Your total deduction

$61,806

Your adjusted annual income

$150,000 - $61,806 = $88,194

Taxes on $88,194 (30%)

$26,458

Your old tax bill

$45,000

Your new tax bill

$26,458

Estimated tax savings

$18,542

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