BNBCalc.com Investment Analysis Report of 148 Quality Hill Rd, Bisbee, AZ 85603, USA

2 bed • 1 bath • 3 guests • $238,000

BNB

Calc

Return Metrics

-1.29% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.29%

Cap Rate

6.4%

Return on Investment

14.24%

Annual Revenue

$33,259

AirDNA projects $157/night at 58% occupancy ($33,259).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,500

Annual Expenses

$18,004

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$977

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$277

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

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

$11,296

Deductible property tax

$2,356

Est. Depreciation Value

$113,614

Profit on this property

$15,255

Your total deduction

$112,011

So, your new taxable income is your previous income minus your total deduction ($150,000 - $112,011)

$37,989

Your old tax bill

$45,000

Your new tax bill

$11,397

Estimated tax savings

$33,603

property-location

148 Quality Hill Rd Bisbee, Arizona, 85603

2 bed • 1 bath • 3 guests

Est. $1,142/mo

Agent

Inquire about this property

Contact Agent

$33,259

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.29%

Cap Rate

6.4%

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

$11,296

Deductible property tax

$2,356

Your total deduction

$34,574

Your adjusted annual income

$150,000 - $34,574 = $115,426

Taxes on $115,426 (30%)

$34,628

Your old tax bill

$45,000

Your new tax bill

$34,628

Estimated tax savings

$10,372

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