BNBCalc.com Investment Analysis Report of 3002 N 70th St, Scottsdale, AZ 85251, USA

2 bed • 1.5 bath • 4 guests • $370,000

BNB

Calc

Return Metrics

15.45% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.45%

Cap Rate

10.98%

Return on Investment

28.64%

Annual Revenue

$57,526

AirDNA projects $187/night at 55% occupancy ($37,565).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,408

Annual Expenses

$16,898

Utilities

$215

Internet + TV

$0

Water/Sewer

$0

Garbage

$50

Electric

$115

Gas

$0

Other

$50

Maintenance

$1,049

Property Insurance

$150

HOA

$220

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$479

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

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

$16,463

Deductible property tax

$3,663

Est. Depreciation Value

$174,489

Profit on this property

$40,628

Your total deduction

$153,987

So, your new taxable income is your previous income minus your total deduction ($150,000 - $153,987)

-$3,987

Your old tax bill

$45,000

Your new tax bill

-$1,196

Estimated tax savings

$46,196

3002 N 70th St

Scottsdale, Arizona, 85251

2 bed • 1.5 bath • 4 guests • $370,000

Annual Revenue

$57,526

Profit (Cash Flow)

$17,000

Cap Rate

11.0%

Annual Revenue

$57,526

AirDNA projects $187/night at 55% occupancy ($37,565)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.45% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.45%

Cap Rate

10.98%

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

$16,463

Deductible property tax

$3,663

Your total deduction

$35,099

Your adjusted annual income

$150,000 - $35,099 = $114,901

Taxes on $114,901 (30%)

$34,470

Your old tax bill

$45,000

Your new tax bill

$34,470

Estimated tax savings

$10,530

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