BNBCalc.com Investment Analysis Report of 5701 E Estrid Ave, Scottsdale, AZ 85254, USA

4 bed • 2 bath • 8 guests • $567,500

BNB

Calc

Return Metrics

71.48% 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

71.48%

Cap Rate

16.02%

Return on Investment

104.87%

Annual Revenue

$120,531

AirDNA projects $479/night at 66% occupancy ($115,468).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,466

Annual Expenses

$29,589

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,704

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,004

Management & Platform Fees

$301

Platform Fee (i.e. Airbnb)

$301

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

$13,766

Deductible property tax

$3,121

Est. Depreciation Value

$268,090

Profit on this property

$90,942

Your total deduction

$194,036

So, your new taxable income is your previous income minus your total deduction ($150,000 - $194,036)

-$44,036

Your old tax bill

$45,000

Your new tax bill

-$13,211

Estimated tax savings

$58,211

5701 E Estrid Ave

Scottsdale, Arizona, 85254-3002

4 bed • 2 bath • 8 guests • $567,500

Annual Revenue

$120,531

Profit (Cash Flow)

$60,246

Cap Rate

16.0%

Annual Revenue

$120,531

AirDNA projects $479/night at 66% occupancy ($115,468)

Occupancy Rate

Avg Daily Rate

Return Metrics

71.48% 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

71.48%

Cap Rate

16.02%

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

$13,766

Deductible property tax

$3,121

Your total deduction

$11,364

Your adjusted annual income

$150,000 - $11,364 = $138,636

Taxes on $138,636 (30%)

$41,591

Your old tax bill

$45,000

Your new tax bill

$41,591

Estimated tax savings

$3,409

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