BNBCalc.com Investment Analysis Report of 2339 W Campus Dr, Phoenix, AZ 85015, USA

3 bed • 2 bath • 6 guests • $430,000

BNB

Calc

Return Metrics

13.61% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.61%

Cap Rate

10.14%

Return on Investment

29.55%

Annual Revenue

$65,868

AirDNA projects $254/night at 65% occupancy ($60,301).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,854

Annual Expenses

$22,243

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,249

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$549

Management & Platform Fees

$165

Platform Fee (i.e. Airbnb)

$165

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

$20,408

Deductible property tax

$4,257

Est. Depreciation Value

$203,483

Profit on this property

$43,625

Your total deduction

$184,523

So, your new taxable income is your previous income minus your total deduction ($150,000 - $184,523)

-$34,523

Your old tax bill

$45,000

Your new tax bill

-$10,357

Estimated tax savings

$55,357

2339 W Campus Dr Phoenix, Arizona, 85015-5632

3 bed • 2 bath • 6 guests • $430,000

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

$65,868

Profit (Cash Flow)

$14,621

Cap Rate

10.1%

Annual Revenue

$65,868

AirDNA projects $254/night at 65% occupancy ($60,302)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.61% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.61%

Cap Rate

10.14%

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

$20,408

Deductible property tax

$4,257

Your total deduction

$45,867

Your adjusted annual income

$150,000 - $45,867 = $104,133

Taxes on $104,133 (30%)

$31,240

Your old tax bill

$45,000

Your new tax bill

$31,240

Estimated tax savings

$13,760

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