BNBCalc.com Investment Analysis Report of 17508 W Smt Dr, Goodyear, AZ 85338, USA

3 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

25.41% 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

25.41%

Cap Rate

13.02%

Return on Investment

41.16%

Annual Revenue

$53,417

AirDNA projects $225/night at 65% occupancy ($53,416).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,739

Annual Expenses

$20,864

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,145

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$445

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

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

$10,065

Deductible property tax

$2,750

Est. Depreciation Value

$120,581

Profit on this property

$32,553

Your total deduction

$100,843

So, your new taxable income is your previous income minus your total deduction ($150,000 - $100,843)

$49,157

Your old tax bill

$45,000

Your new tax bill

$14,747

Estimated tax savings

$30,253

17508 W Smt Dr Goodyear, Arizona, 85338

3 bed • 2 bath • 6 guests • $250,000

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

$53,417

Profit (Cash Flow)

$16,773

Cap Rate

13.0%

Annual Revenue

$53,417

AirDNA projects $225/night at 65% occupancy ($53,417)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.41% 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

25.41%

Cap Rate

13.02%

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

$10,065

Deductible property tax

$2,750

Your total deduction

$18,635

Your adjusted annual income

$150,000 - $18,635 = $131,365

Taxes on $131,365 (30%)

$39,409

Your old tax bill

$45,000

Your new tax bill

$39,409

Estimated tax savings

$5,591

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