BNBCalc.com Investment Analysis Report of 718 S Alma School Rd, Mesa, AZ 85210, EE. UU.

1 bed • 1 bath • 1 guests • $3,000

BNB

Calc

Return Metrics

201.26% 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

201.26%

Cap Rate

415.51%

Return on Investment

203%

Annual Revenue

$30,052

AirDNA projects $121/night at 59% occupancy ($26,074).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,466

Annual Expenses

$17,587

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$950

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$250

Management & Platform Fees

$75

Platform Fee (i.e. Airbnb)

$75

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

$63

Deductible property tax

$33

Est. Depreciation Value

$4,102

Profit on this property

$12,465

Your total deduction

-$8,268

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$8,268)

$158,268

Your old tax bill

$45,000

Your new tax bill

$47,480

Estimated tax savings

-$2,480

718 S Alma School Rd Mesa, Arizona, 85210-1076

1 bed • 1 bath • 1 guests • $3,000

Annual Revenue

$30,052

Profit (Cash Flow)

$12,357

Cap Rate

415.5%

Annual Revenue

$30,052

AirDNA projects $121/night at 59% occupancy ($26,075)

Occupancy Rate

Avg Daily Rate

Return Metrics

201.26% 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

201.26%

Cap Rate

415.51%

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

$63

Deductible property tax

$33

Your total deduction

-$11,113

Your adjusted annual income

$150,000 - -$11,113 = $161,113

Taxes on $161,113 (30%)

$48,334

Your old tax bill

$45,000

Your new tax bill

$48,334

Estimated tax savings

-$3,334

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