BNBCalc.com Investment Analysis Report of 1911 E Monte Vista Rd, Phoenix, AZ 85006, USA

3 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

16.01% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

16.01%

Cap Rate

10.76%

Return on Investment

31.86%

Annual Revenue

$65,233

AirDNA projects $235/night at 76% occupancy ($65,232).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,847

Annual Expenses

$22,160

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,244

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$544

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$189,666

Profit on this property

$43,072

Your total deduction

$169,538

So, your new taxable income is your previous income minus your total deduction ($150,000 - $169,538)

-$19,538

Your old tax bill

$45,000

Your new tax bill

-$5,861

Estimated tax savings

$50,861

1911 E Monte Vista Rd Phoenix, Arizona, 85006-1948

3 bed • 2 bath • 6 guests • $400,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$65,233

Profit (Cash Flow)

$16,096

Cap Rate

10.8%

Annual Revenue

$65,233

AirDNA projects $235/night at 76% occupancy ($65,233)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.01% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.01%

Cap Rate

10.76%

Return on Investment

31.86%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$40,290

Your adjusted annual income

$150,000 - $40,290 = $109,710

Taxes on $109,710 (30%)

$32,913

Your old tax bill

$45,000

Your new tax bill

$32,913

Estimated tax savings

$12,087

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