BNBCalc.com Investment Analysis Report of 3623 E Friess Dr, Phoenix, AZ 85032, USA

3 bed • 3 bath • 9 guests • $500,000

BNB

Calc

Return Metrics

11.52% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.52%

Cap Rate

9.59%

Return on Investment

27.61%

Annual Revenue

$70,872

AirDNA projects $308/night at 63% occupancy ($70,871).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,908

Annual Expenses

$22,893

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,291

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$591

Management & Platform Fees

$177

Platform Fee (i.e. Airbnb)

$177

Property Manager Fee

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,882

Profit on this property

$47,979

Your total deduction

$216,584

So, your new taxable income is your previous income minus your total deduction ($150,000 - $216,584)

-$66,584

Your old tax bill

$45,000

Your new tax bill

-$19,975

Estimated tax savings

$64,975

3623 E Friess Dr Phoenix, Arizona, 85032-5721

3 bed • 3 bath • 9 guests • $500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$70,872

Profit (Cash Flow)

$14,259

Cap Rate

9.6%

Annual Revenue

$70,872

AirDNA projects $308/night at 63% occupancy ($70,871).

Occupancy Rate

Avg Daily Rate

Return Metrics

11.52% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.52%

Cap Rate

9.59%

Return on Investment

27.61%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$55,864

Your adjusted annual income

$150,000 - $55,864 = $94,136

Taxes on $94,136 (30%)

$28,241

Your old tax bill

$45,000

Your new tax bill

$28,241

Estimated tax savings

$16,759

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