BNBCalc.com Investment Analysis Report of 2929 Kletha Trail, Flagstaff, AZ 86001, USA

4 bed • 4 bath • 12 guests • $850,000

BNB

Calc

Return Metrics

2.18% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.18%

Cap Rate

7.27%

Return on Investment

18.57%

Annual Revenue

$86,815

AirDNA projects $417/night at 57% occupancy ($86,814).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,080

Annual Expenses

$24,966

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,423

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$723

Management & Platform Fees

$217

Platform Fee (i.e. Airbnb)

$217

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

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$398,519

Profit on this property

$61,849

Your total deduction

$385,427

So, your new taxable income is your previous income minus your total deduction ($150,000 - $385,427)

-$235,427

Your old tax bill

$45,000

Your new tax bill

-$70,628

Estimated tax savings

$115,628

2929 Kletha Trail Flagstaff, Arizona, 86001-3634

4 bed • 4 bath • 12 guests • $850,000

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

$86,815

Profit (Cash Flow)

$4,513

Cap Rate

7.3%

Annual Revenue

$86,815

AirDNA projects $417/night at 57% occupancy ($86,815)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.18% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.18%

Cap Rate

7.27%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$113,939

Your adjusted annual income

$150,000 - $113,939 = $36,061

Taxes on $36,061 (30%)

$10,818

Your old tax bill

$45,000

Your new tax bill

$10,818

Estimated tax savings

$34,182

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