BNBCalc.com Investment Analysis Report of 4624 E Cypress St, Phoenix, AZ 85008, USA

4 bed • 3 bath • 10 guests • $742,500

BNB

Calc

Return Metrics

-8.83% 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

-8.83%

Cap Rate

4.58%

Return on Investment

7.45%

Annual Revenue

$56,978

AirDNA projects $300/night at 52% occupancy ($56,978).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,912

Annual Expenses

$22,947

Utilities

$595

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$250

Gas

$55

Other

$50

Maintenance

$1,175

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$475

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

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

$35,240

Deductible property tax

$7,351

Est. Depreciation Value

$348,849

Profit on this property

$34,031

Your total deduction

$357,408

So, your new taxable income is your previous income minus your total deduction ($150,000 - $357,408)

-$207,408

Your old tax bill

$45,000

Your new tax bill

-$62,223

Estimated tax savings

$107,223

4624 E Cypress St Phoenix, Arizona, 85008-3208

4 bed • 3 bath • 10 guests • $742,500

Annual Revenue

$56,978

Profit (Cash Flow)

-$16,045

Cap Rate

4.6%

Annual Revenue

$56,978

AirDNA projects $300/night at 52% occupancy ($56,978)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.83% 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

-8.83%

Cap Rate

4.58%

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

$35,240

Deductible property tax

$7,351

Your total deduction

$119,744

Your adjusted annual income

$150,000 - $119,744 = $30,256

Taxes on $30,256 (30%)

$9,077

Your old tax bill

$45,000

Your new tax bill

$9,077

Estimated tax savings

$35,923

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