BNBCalc.com Investment Analysis Report of 130 Castle Rock Rd, Sedona, AZ 86351, USA

2 bed • 2 bath • 4 guests • $399,000

BNB

Calc

Return Metrics

8.67% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.67%

Cap Rate

8.88%

Return on Investment

24.84%

Annual Revenue

$56,452

AirDNA projects $224/night at 69% occupancy ($56,452).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,752

Annual Expenses

$21,019

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,170

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$470

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

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

$18,937

Deductible property tax

$3,950

Est. Depreciation Value

$187,925

Profit on this property

$35,433

Your total deduction

$175,379

So, your new taxable income is your previous income minus your total deduction ($150,000 - $175,379)

-$25,379

Your old tax bill

$45,000

Your new tax bill

-$7,614

Estimated tax savings

$52,614

130 Castle Rock Rd Sedona, Arizona, 86351

2 bed • 2 bath • 4 guests • $399,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$56,452

Profit (Cash Flow)

$8,529

Cap Rate

8.9%

Annual Revenue

$56,452

AirDNA projects $224/night at 69% occupancy ($56,452)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.67% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.67%

Cap Rate

8.88%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$47,340

Your adjusted annual income

$150,000 - $47,340 = $102,660

Taxes on $102,660 (30%)

$30,798

Your old tax bill

$45,000

Your new tax bill

$30,798

Estimated tax savings

$14,202

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