BNBCalc.com Investment Analysis Report of 12410 W Glenn Ct, Glendale, AZ 85307, USA

3 bed • 2 bath • 8 guests • $418,500

BNB

Calc

Return Metrics

25.5% 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

25.5%

Cap Rate

13.12%

Return on Investment

41.41%

Annual Revenue

$79,156

AirDNA projects $301/night at 72% occupancy ($79,155).

User selected values for this report: 72% occupancy rate, $301 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,018

Annual Expenses

$24,210

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,360

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$660

Management & Platform Fees

$198

Platform Fee (i.e. Airbnb)

$198

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

$19,862

Deductible property tax

$4,143

Est. Depreciation Value

$137,896

Profit on this property

$54,945

Your total deduction

$106,956

So, your new taxable income is your previous income minus your total deduction ($150,000 - $106,956)

$43,044

Your old tax bill

$45,000

Your new tax bill

$12,913

Estimated tax savings

$32,087

property-location

12410 W Glenn Ct Glendale, Arizona, 85307-1821

3 bed • 2 bath • 8 guests

Est. $2,007/mo

Agent

Inquire about this property

Contact Agent

$79,156

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.5%

Cap Rate

13.12%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$19,862

Deductible property tax

$4,143

Your total deduction

$14,110

Your adjusted annual income

$150,000 - $14,110 = $135,890

Taxes on $135,890 (30%)

$40,767

Your old tax bill

$45,000

Your new tax bill

$40,767

Estimated tax savings

$4,233

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com