BNBCalc.com Investment Analysis Report of 7589 E Long Bow Dr, Williams, AZ 86046, USA

3 bed • 3 bath • 11 guests • $575,000

BNB

Calc

Return Metrics

19.74% 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

19.74%

Cap Rate

10.74%

Return on Investment

44.45%

Annual Revenue

$86,731

AirDNA projects $383/night at 62% occupancy ($86,730).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,080

Annual Expenses

$24,955

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,423

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$723

Management & Platform Fees

$217

Platform Fee (i.e. Airbnb)

$217

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

$30,701

Deductible property tax

$5,692

Est. Depreciation Value

$278,104

Profit on this property

$61,776

Your total deduction

$252,722

So, your new taxable income is your previous income minus your total deduction ($150,000 - $252,722)

-$102,722

Your old tax bill

$45,000

Your new tax bill

-$30,817

Estimated tax savings

$75,817

7589 E Long Bow Dr Williams, Arizona, 86046-8599

3 bed • 3 bath • 11 guests • $575,000

Annual Revenue

$86,731

Profit (Cash Flow)

$18,852

Cap Rate

10.7%

Annual Revenue

$86,731

AirDNA projects $383/night at 62% occupancy ($86,731)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.74% 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

19.74%

Cap Rate

10.74%

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

$30,701

Deductible property tax

$5,692

Your total deduction

$63,106

Your adjusted annual income

$150,000 - $63,106 = $86,894

Taxes on $86,894 (30%)

$26,068

Your old tax bill

$45,000

Your new tax bill

$26,068

Estimated tax savings

$18,932

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