BNBCalc.com Investment Analysis Report of 2109 E Grant Rd, Tucson, AZ 85719, USA

3 bed • 2 bath • 6 guests • $395,000

BNB

Calc

Return Metrics

-1.35% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-1.35%

Cap Rate

6.4%

Return on Investment

14.47%

Annual Revenue

$44,797

AirDNA projects $223/night at 55% occupancy ($44,797).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,625

Annual Expenses

$19,504

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,073

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$373

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

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

$18,747

Deductible property tax

$3,910

Est. Depreciation Value

$187,363

Profit on this property

$25,294

Your total deduction

$184,727

So, your new taxable income is your previous income minus your total deduction ($150,000 - $184,727)

-$34,727

Your old tax bill

$45,000

Your new tax bill

-$10,418

Estimated tax savings

$55,418

2109 E Grant Rd Tucson, Arizona, 85719-3412

3 bed • 2 bath • 6 guests • $395,000

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

$44,797

Profit (Cash Flow)

-$1,346

Cap Rate

6.4%

Annual Revenue

$44,797

AirDNA projects $223/night at 55% occupancy ($44,797)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.35% 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

-1.35%

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 estimated deduction will be...

Deductible mortgage interest

$18,747

Deductible property tax

$3,910

Your total deduction

$57,047

Your adjusted annual income

$150,000 - $57,047 = $92,953

Taxes on $92,953 (30%)

$27,886

Your old tax bill

$45,000

Your new tax bill

$27,886

Estimated tax savings

$17,114

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