BNBCalc.com Investment Analysis Report of 8548 E McDonald Dr, Scottsdale, AZ 85250, USA

4 bed • 3 bath • 12 guests • $450,000

BNB

Calc

Return Metrics

56.31% 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

56.31%

Cap Rate

21.04%

Return on Investment

71.99%

Annual Revenue

$124,556

AirDNA projects $578/night at 59% occupancy ($124,555).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,489

Annual Expenses

$29,872

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,738

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,038

Management & Platform Fees

$311

Platform Fee (i.e. Airbnb)

$311

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$214,134

Profit on this property

$94,683

Your total deduction

$145,263

So, your new taxable income is your previous income minus your total deduction ($150,000 - $145,263)

$4,737

Your old tax bill

$45,000

Your new tax bill

$1,421

Estimated tax savings

$43,579

8548 E McDonald Dr

Scottsdale, Arizona, 85250-6329

4 bed • 3 bath • 12 guests • $450,000

Annual Revenue

$124,556

Profit (Cash Flow)

$64,335

Cap Rate

21.0%

Annual Revenue

$124,556

AirDNA projects $578/night at 59% occupancy ($124,556)

Occupancy Rate

Avg Daily Rate

Return Metrics

56.31% 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

56.31%

Cap Rate

21.04%

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

$21,357

Deductible property tax

$4,455

Your total deduction

-$673

Your adjusted annual income

$150,000 - -$673 = $150,673

Taxes on $150,673 (30%)

$45,202

Your old tax bill

$45,000

Your new tax bill

$45,202

Estimated tax savings

-$202

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