BNBCalc.com Investment Analysis Report of 2422 E St Anne Ave, Phoenix, AZ 85042, USA

5 bed • 5 bath • 12 guests • $604,900

BNB

Calc

Return Metrics

44.42% 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

44.42%

Cap Rate

14.16%

Return on Investment

72.75%

Annual Revenue

$114,186

AirDNA projects $613/night at 51% occupancy ($114,186).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,377

Annual Expenses

$28,524

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,652

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$952

Management & Platform Fees

$285

Platform Fee (i.e. Airbnb)

$285

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

$27,397

Deductible property tax

$6,654

Est. Depreciation Value

$287,075

Profit on this property

$85,662

Your total deduction

$235,464

So, your new taxable income is your previous income minus your total deduction ($150,000 - $235,464)

-$85,464

Your old tax bill

$45,000

Your new tax bill

-$25,639

Estimated tax savings

$70,639

property-location

2422 E St Anne Ave Phoenix, Arizona, 85042

5 bed • 5 bath • 12 guests

Est. $2,901/mo

Agent

Inquire about this property

Contact Agent

$114,186

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

44.42%

Cap Rate

14.16%

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

$27,397

Deductible property tax

$6,654

Your total deduction

$39,831

Your adjusted annual income

$150,000 - $39,831 = $110,169

Taxes on $110,169 (30%)

$33,051

Your old tax bill

$45,000

Your new tax bill

$33,051

Estimated tax savings

$11,949

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