BNBCalc.com Investment Analysis Report of 697 S Friar Tuck Trail, Williams, AZ 86046, USA

2 bed • 1 bath • 6 guests • $450,000

BNB

Calc

Return Metrics

-6.43% 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

-6.43%

Cap Rate

5.78%

Return on Investment

23.48%

Annual Revenue

$45,656

AirDNA projects $278/night at 59% occupancy ($59,907).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,635

Annual Expenses

$19,615

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,080

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$380

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

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

$20,381

Deductible property tax

$1,800

Est. Depreciation Value

$211,254

Profit on this property

$26,040

Your total deduction

$207,395

So, your new taxable income is your previous income minus your total deduction ($150,000 - $207,395)

-$57,395

Your old tax bill

$45,000

Your new tax bill

-$17,218

Estimated tax savings

$62,218

697 S Friar Tuck Trail Williams, Arizona, 86046

2 bed • 1 bath • 6 guests • $450,000

Annual Revenue

$45,656

Profit (Cash Flow)

-$4,164

Cap Rate

5.8%

Annual Revenue

$45,656

AirDNA projects $278/night at 59% occupancy ($59,907)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.43% 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

-6.43%

Cap Rate

5.78%

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

$20,381

Deductible property tax

$1,800

Your total deduction

$63,475

Your adjusted annual income

$150,000 - $63,475 = $86,525

Taxes on $86,525 (30%)

$25,958

Your old tax bill

$45,000

Your new tax bill

$25,958

Estimated tax savings

$19,042

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