BNBCalc.com Investment Analysis Report of 835 N Granite Reef Rd #44, Scottsdale, AZ 85257, USA

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

10.37% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.37%

Cap Rate

9.39%

Return on Investment

25.92%

Annual Revenue

$42,734

AirDNA projects $156/night at 63% occupancy ($35,896).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,603

Annual Expenses

$19,235

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,056

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$356

Management & Platform Fees

$107

Platform Fee (i.e. Airbnb)

$107

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$119,301

Profit on this property

$23,498

Your total deduction

$110,143

So, your new taxable income is your previous income minus your total deduction ($150,000 - $110,143)

$39,857

Your old tax bill

$45,000

Your new tax bill

$11,957

Estimated tax savings

$33,043

835 N Granite Reef Rd #44

Scottsdale, Arizona, 85257

2 bed • 2 bath • 6 guests • $250,000

Annual Revenue

$42,734

Profit (Cash Flow)

$6,638

Cap Rate

9.4%

Annual Revenue

$42,734

AirDNA projects $156/night at 63% occupancy ($35,896)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.37% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.37%

Cap Rate

9.39%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$28,831

Your adjusted annual income

$150,000 - $28,831 = $121,169

Taxes on $121,169 (30%)

$36,351

Your old tax bill

$45,000

Your new tax bill

$36,351

Estimated tax savings

$8,649

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