BNBCalc.com Investment Analysis Report of 408 N Stardust Ln, Parker, AZ 85344, USA

2 bed • 2 bath • 6 guests • $85,000

BNB

Calc

Return Metrics

2.38% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.38%

Cap Rate

7.46%

Return on Investment

15.37%

Annual Revenue

$23,018

AirDNA projects $137/night at 46% occupancy ($23,017).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,389

Annual Expenses

$16,672

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$892

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$192

Management & Platform Fees

$58

Platform Fee (i.e. Airbnb)

$58

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

$4,034

Deductible property tax

$841

Est. Depreciation Value

$43,308

Profit on this property

$6,345

Your total deduction

$41,838

So, your new taxable income is your previous income minus your total deduction ($150,000 - $41,838)

$108,162

Your old tax bill

$45,000

Your new tax bill

$32,449

Estimated tax savings

$12,551

408 N Stardust Ln Parker, Arizona, 85344-4101

2 bed • 2 bath • 6 guests • $85,000

Annual Revenue

$23,018

Profit (Cash Flow)

$621

Cap Rate

7.5%

Annual Revenue

$23,018

AirDNA projects $137/night at 46% occupancy ($23,018)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.38% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.38%

Cap Rate

7.46%

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

$4,034

Deductible property tax

$841

Your total deduction

$12,270

Your adjusted annual income

$150,000 - $12,270 = $137,730

Taxes on $137,730 (30%)

$41,319

Your old tax bill

$45,000

Your new tax bill

$41,319

Estimated tax savings

$3,681

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