BNBCalc.com Investment Analysis Report of 5924 E Hearn Rd, Scottsdale, AZ 85254, USA

3 bed • 2 bath • 8 guests • $899,000

BNB

Calc

Return Metrics

-0.17% 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

-0.17%

Cap Rate

6.7%

Return on Investment

16.45%

Annual Revenue

$84,992

AirDNA projects $358/night at 65% occupancy ($84,992).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,061

Annual Expenses

$24,729

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,408

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$708

Management & Platform Fees

$212

Platform Fee (i.e. Airbnb)

$212

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

$42,667

Deductible property tax

$8,900

Est. Depreciation Value

$419,487

Profit on this property

$60,263

Your total deduction

$410,791

So, your new taxable income is your previous income minus your total deduction ($150,000 - $410,791)

-$260,791

Your old tax bill

$45,000

Your new tax bill

-$78,237

Estimated tax savings

$123,237

5924 E Hearn Rd

Scottsdale, Arizona, 85254-3109

3 bed • 2 bath • 8 guests • $899,000

Annual Revenue

$84,992

Profit (Cash Flow)

-$373

Cap Rate

6.7%

Annual Revenue

$84,992

AirDNA projects $358/night at 65% occupancy ($84,992)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.17% 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

-0.17%

Cap Rate

6.7%

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

$42,667

Deductible property tax

$8,900

Your total deduction

$125,057

Your adjusted annual income

$150,000 - $125,057 = $24,943

Taxes on $24,943 (30%)

$7,483

Your old tax bill

$45,000

Your new tax bill

$7,483

Estimated tax savings

$37,517

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