BNBCalc.com Investment Analysis Report of 9527 S 45th Ave, Laveen Village, AZ 85339, USA

4 bed • 3 bath • 10 guests • $599,000

BNB

Calc

Return Metrics

5.73% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.73%

Cap Rate

8.16%

Return on Investment

21.8%

Annual Revenue

$71,964

AirDNA projects $323/night at 61% occupancy ($71,964).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,920

Annual Expenses

$23,035

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,300

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$600

Management & Platform Fees

$180

Platform Fee (i.e. Airbnb)

$180

Property Manager Fee

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

$28,429

Deductible property tax

$5,930

Est. Depreciation Value

$282,758

Profit on this property

$48,929

Your total deduction

$268,188

So, your new taxable income is your previous income minus your total deduction ($150,000 - $268,188)

-$118,188

Your old tax bill

$45,000

Your new tax bill

-$35,457

Estimated tax savings

$80,457

9527 S 45th Ave Phoenix, Arizona, 85339-2098

4 bed • 3 bath • 10 guests • $599,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$71,964

Profit (Cash Flow)

$8,525

Cap Rate

8.2%

Annual Revenue

$71,964

AirDNA projects $323/night at 61% occupancy ($71,964).

Occupancy Rate

Avg Daily Rate

Return Metrics

5.73% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.73%

Cap Rate

8.16%

Return on Investment

21.8%

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 est deduction will be...

Deductible mortgage interest

$28,429

Deductible property tax

$5,930

Your total deduction

$75,526

Your adjusted annual income

$150,000 - $75,526 = $74,474

Taxes on $74,474 (30%)

$22,342

Your old tax bill

$45,000

Your new tax bill

$22,342

Estimated tax savings

$22,658

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 recomend LearnLikeACPA.com