BNBCalc.com Investment Analysis Report of 33550 N Dove Lakes Dr unit 2034, Cave Creek, AZ 85331, USA

3 bed • 2 bath • 6 guests • $499,000

BNB

Calc

Return Metrics

17.53% 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

17.53%

Cap Rate

11.07%

Return on Investment

33.65%

Annual Revenue

$79,258

AirDNA projects $350/night at 62% occupancy ($79,257).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,999

Annual Expenses

$23,984

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,360

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$660

Management & Platform Fees

$198

Platform Fee (i.e. Airbnb)

$198

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

$23,683

Deductible property tax

$4,940

Est. Depreciation Value

$235,261

Profit on this property

$55,274

Your total deduction

$208,610

So, your new taxable income is your previous income minus your total deduction ($150,000 - $208,610)

-$58,610

Your old tax bill

$45,000

Your new tax bill

-$17,583

Estimated tax savings

$62,583

33550 N Dove Lakes Dr Cave Creek, Arizona, 85331

3 bed • 2 bath • 6 guests • $499,000

Annual Revenue

$79,258

Profit (Cash Flow)

$21,614

Cap Rate

11.1%

Annual Revenue

$79,258

AirDNA projects $350/night at 62% occupancy ($79,258)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.53% 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

17.53%

Cap Rate

11.07%

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

$23,683

Deductible property tax

$4,940

Your total deduction

$48,316

Your adjusted annual income

$150,000 - $48,316 = $101,684

Taxes on $101,684 (30%)

$30,505

Your old tax bill

$45,000

Your new tax bill

$30,505

Estimated tax savings

$14,495

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