BNBCalc.com Investment Analysis Report of 2532 West Berridge Lane, Phoenix, AZ, USA

2 bed • 1 bath • 6 guests • $80,000

BNB

Calc

Return Metrics

34.79% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

34.79%

Cap Rate

17.45%

Return on Investment

47.72%

Annual Revenue

$31,776

AirDNA projects $145/night at 60% occupancy ($31,776).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,484

Annual Expenses

$17,811

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$965

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$265

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

Property Manager Fee

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

$3,797

Deductible property tax

$792

Est. Depreciation Value

$40,845

Profit on this property

$13,965

Your total deduction

$31,469

So, your new taxable income is your previous income minus your total deduction ($150,000 - $31,469)

$118,531

Your old tax bill

$45,000

Your new tax bill

$35,559

Estimated tax savings

$9,441

2532 W Berridge Ln Phoenix, Arizona, 85017

2 bed • 1 bath • 6 guests • $80,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$31,776

Profit (Cash Flow)

$8,577

Cap Rate

17.5%

Annual Revenue

$31,776

AirDNA projects $145/night at 60% occupancy ($31,776)

Occupancy Rate

Avg Daily Rate

Return Metrics

34.79% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.79%

Cap Rate

17.45%

Return on Investment

47.72%

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

$3,797

Deductible property tax

$792

Your total deduction

$3,581

Your adjusted annual income

$150,000 - $3,581 = $146,419

Taxes on $146,419 (30%)

$43,926

Your old tax bill

$45,000

Your new tax bill

$43,926

Estimated tax savings

$1,074

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