BNBCalc.com Investment Analysis Report of 713 Ute Rd, Prescott, AZ 86303, USA

4 bed • 2 bath • 8 guests • $440,000

BNB

Calc

Return Metrics

15.79% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.79%

Cap Rate

10.75%

Return on Investment

31.48%

Annual Revenue

$70,120

AirDNA projects $331/night at 58% occupancy ($70,119).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,900

Annual Expenses

$22,796

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,284

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$584

Management & Platform Fees

$175

Platform Fee (i.e. Airbnb)

$175

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

$20,883

Deductible property tax

$4,356

Est. Depreciation Value

$209,368

Profit on this property

$47,324

Your total deduction

$187,283

So, your new taxable income is your previous income minus your total deduction ($150,000 - $187,283)

-$37,283

Your old tax bill

$45,000

Your new tax bill

-$11,185

Estimated tax savings

$56,185

713 Ute Rd

Prescott, Arizona, 86303-7216

4 bed • 2 bath • 8 guests • $440,000

Annual Revenue

$70,120

Profit (Cash Flow)

$17,648

Cap Rate

10.8%

Annual Revenue

$70,120

AirDNA projects $331/night at 58% occupancy ($70,120)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.79% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.79%

Cap Rate

10.75%

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

$20,883

Deductible property tax

$4,356

Your total deduction

$44,595

Your adjusted annual income

$150,000 - $44,595 = $105,405

Taxes on $105,405 (30%)

$31,621

Your old tax bill

$45,000

Your new tax bill

$31,621

Estimated tax savings

$13,379

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