BNBCalc.com Investment Analysis Report of 3310 Calle Del Montan, Sedona, AZ 86336, USA

3 bed • 3 bath • 10 guests • $1,600,000

BNB

Calc

Return Metrics

-3.23% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.23%

Cap Rate

5.98%

Return on Investment

13.67%

Annual Revenue

$125,772

AirDNA projects $485/night at 71% occupancy ($125,771).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,503

Annual Expenses

$30,030

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,748

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,048

Management & Platform Fees

$314

Platform Fee (i.e. Airbnb)

$314

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

$75,938

Deductible property tax

$15,840

Est. Depreciation Value

$742,503

Profit on this property

$95,741

Your total deduction

$738,539

So, your new taxable income is your previous income minus your total deduction ($150,000 - $738,539)

-$588,539

Your old tax bill

$45,000

Your new tax bill

-$176,562

Estimated tax savings

$221,562

3310 Calle Del Montan

Sedona, Arizona, 86336-5076

3 bed • 3 bath • 10 guests • $1,600,000

Annual Revenue

$125,772

Profit (Cash Flow)

-$12,187

Cap Rate

6.0%

Annual Revenue

$125,772

AirDNA projects $485/night at 71% occupancy ($125,772)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.23% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.23%

Cap Rate

5.98%

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

$75,938

Deductible property tax

$15,840

Your total deduction

$232,859

Your adjusted annual income

$150,000 - $232,859 = -$82,859

Taxes on -$82,859 (30%)

-$24,858

Your old tax bill

$45,000

Your new tax bill

-$24,858

Estimated tax savings

$69,858

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