BNBCalc.com Investment Analysis Report of 19601 N 7th St unit 1078, Phoenix, AZ 85024, USA

3 bed • 3 bath • 8 guests • $320,000

BNB

Calc

Return Metrics

35.9% 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

35.9%

Cap Rate

15.98%

Return on Investment

51.37%

Annual Revenue

$74,510

AirDNA projects $255/night at 80% occupancy ($74,509).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,947

Annual Expenses

$23,366

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,321

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$621

Management & Platform Fees

$186

Platform Fee (i.e. Airbnb)

$186

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

$15,188

Deductible property tax

$3,168

Est. Depreciation Value

$152,981

Profit on this property

$51,144

Your total deduction

$120,193

So, your new taxable income is your previous income minus your total deduction ($150,000 - $120,193)

$29,807

Your old tax bill

$45,000

Your new tax bill

$8,942

Estimated tax savings

$36,058

property-location

19601 N 7th St Phoenix, Arizona, 85024

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,535/mo

Agent

Inquire about this property

Contact Agent

$74,510

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

35.9%

Cap Rate

15.98%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$15,921

Your adjusted annual income

$150,000 - $15,921 = $134,079

Taxes on $134,079 (30%)

$40,224

Your old tax bill

$45,000

Your new tax bill

$40,224

Estimated tax savings

$4,776

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