BNBCalc.com Investment Analysis Report of 3045 Olive Dr, Prescott, AZ 86301, USA

4 bed • 2 bath • 8 guests • $285,000

BNB

Calc

Return Metrics

20.71% 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

20.71%

Cap Rate

12.27%

Return on Investment

35.63%

Annual Revenue

$55,926

AirDNA projects $232/night at 66% occupancy ($55,926).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,746

Annual Expenses

$20,950

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,166

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$466

Management & Platform Fees

$140

Platform Fee (i.e. Airbnb)

$140

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

$13,526

Deductible property tax

$2,821

Est. Depreciation Value

$137,981

Profit on this property

$34,976

Your total deduction

$119,353

So, your new taxable income is your previous income minus your total deduction ($150,000 - $119,353)

$30,647

Your old tax bill

$45,000

Your new tax bill

$9,194

Estimated tax savings

$35,806

property-location

3045 Olive Dr Prescott, Arizona, 86301-4833

4 bed • 2 bath • 8 guests

Est. $1,367/mo

Agent

Inquire about this property

Contact Agent

$55,926

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.71%

Cap Rate

12.27%

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 est deduction will be...

Deductible mortgage interest

$13,526

Deductible property tax

$2,821

Your total deduction

$25,273

Your adjusted annual income

$150,000 - $25,273 = $124,727

Taxes on $124,727 (30%)

$37,418

Your old tax bill

$45,000

Your new tax bill

$37,418

Estimated tax savings

$7,582

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