BNBCalc.com Investment Analysis Report of 5511 S Hurricane Ct, Tempe, AZ 85283, USA

3 bed • 2 bath • 6 guests • $407,000

BNB

Calc

Return Metrics

31.81% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

31.81%

Cap Rate

9.33%

Return on Investment

82.66%

Annual Revenue

$59,374

AirDNA projects $254/night at 64% occupancy ($59,374).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,783

Annual Expenses

$21,399

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,195

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$495

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

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

$9,733

Deductible property tax

$4,477

Est. Depreciation Value

$192,890

Profit on this property

$37,975

Your total deduction

$169,124

So, your new taxable income is your previous income minus your total deduction ($150,000 - $169,124)

-$19,124

Your old tax bill

$45,000

Your new tax bill

-$5,737

Estimated tax savings

$50,737

5511 S Hurricane Ct

Tempe, Arizona, 85283-2051

3 bed • 2 bath • 6 guests • $407,000

Annual Revenue

$59,374

Profit (Cash Flow)

$13,063

Cap Rate

9.3%

Annual Revenue

$59,374

AirDNA projects $254/night at 64% occupancy ($59,374)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.81% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.81%

Cap Rate

9.33%

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

$9,733

Deductible property tax

$4,477

Your total deduction

$37,681

Your adjusted annual income

$150,000 - $37,681 = $112,319

Taxes on $112,319 (30%)

$33,696

Your old tax bill

$45,000

Your new tax bill

$33,696

Estimated tax savings

$11,304

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