BNBCalc.com Investment Analysis Report of 5139 E Fellars Dr, Scottsdale, AZ 85254, USA

4 bed • 2 bath • 8 guests • $775,000

BNB

Calc

Return Metrics

8.42% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.42%

Cap Rate

8.16%

Return on Investment

25.8%

Annual Revenue

$109,573

AirDNA projects $476/night at 65% occupancy ($113,006).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,858

Annual Expenses

$46,291

Utilities

$610

Internet + TV

$80

Water/Sewer

$40

Garbage

$40

Electric

$300

Gas

$0

Other

$150

Maintenance

$1,613

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$913

Management & Platform Fees

$1,634

Platform Fee (i.e. Airbnb)

$274

Property Manager Fee

$1,361

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

$29,096

Deductible property tax

$8,525

Est. Depreciation Value

$363,657

Profit on this property

$63,282

Your total deduction

$337,996

So, your new taxable income is your previous income minus your total deduction ($150,000 - $337,996)

-$187,996

Your old tax bill

$45,000

Your new tax bill

-$56,399

Estimated tax savings

$101,399

5139 E Fellars Dr Scottsdale, Arizona, 85254-1028

4 bed • 2 bath • 8 guests • $775,000

Annual Revenue

$109,573

Profit (Cash Flow)

$15,906

Cap Rate

8.2%

Annual Revenue

$109,573

AirDNA projects $476/night at 65% occupancy ($113,006)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.42% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.42%

Cap Rate

8.16%

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

$29,096

Deductible property tax

$8,525

Your total deduction

$90,252

Your adjusted annual income

$150,000 - $90,252 = $59,748

Taxes on $59,748 (30%)

$17,924

Your old tax bill

$45,000

Your new tax bill

$17,924

Estimated tax savings

$27,076

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