BNBCalc.com Investment Analysis Report of 2351 E Spruce St, Williams, AZ 86046, USA

3 bed • 2 bath • 8 guests • $385,000

BNB

Calc

Return Metrics

5.16% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.16%

Cap Rate

8.62%

Return on Investment

23.5%

Annual Revenue

$53,873

AirDNA projects $306/night at 82% occupancy ($91,647).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,724

Annual Expenses

$20,684

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,149

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$449

Management & Platform Fees

$135

Platform Fee (i.e. Airbnb)

$135

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

$20,557

Deductible property tax

$3,811

Est. Depreciation Value

$194,277

Profit on this property

$33,190

Your total deduction

$185,455

So, your new taxable income is your previous income minus your total deduction ($150,000 - $185,455)

-$35,455

Your old tax bill

$45,000

Your new tax bill

-$10,637

Estimated tax savings

$55,637

2351 E Spruce St Williams, Arizona, 86046-8737

3 bed • 2 bath • 8 guests • $385,000

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

$53,873

Profit (Cash Flow)

$4,450

Cap Rate

8.6%

Annual Revenue

$53,873

AirDNA projects $306/night at 82% occupancy ($91,647)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.16% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.16%

Cap Rate

8.62%

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

$20,557

Deductible property tax

$3,811

Your total deduction

$52,847

Your adjusted annual income

$150,000 - $52,847 = $97,153

Taxes on $97,153 (30%)

$29,146

Your old tax bill

$45,000

Your new tax bill

$29,146

Estimated tax savings

$15,854

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