BNBCalc.com Investment Analysis Report of 36 Spur Cir, Sedona, AZ 86336, USA

3 bed • 2 bath • 6 guests • $1,250,000

BNB

Calc

Return Metrics

4.71% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

4.71%

Cap Rate

7.39%

Return on Investment

61.89%

Annual Revenue

$122,021

AirDNA projects $522/night at 64% occupancy ($122,020).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,462

Annual Expenses

$29,543

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,717

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,017

Management & Platform Fees

$305

Platform Fee (i.e. Airbnb)

$305

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

$60,389

Deductible property tax

$3,768

Est. Depreciation Value

$581,145

Profit on this property

$92,478

Your total deduction

$552,824

So, your new taxable income is your previous income minus your total deduction ($150,000 - $552,824)

-$402,824

Your old tax bill

$45,000

Your new tax bill

-$120,847

Estimated tax savings

$165,847

36 Spur Cir Sedona, Arizona, 86336-6501

3 bed • 2 bath • 6 guests • $1,250,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$122,021

Profit (Cash Flow)

$4,530

Cap Rate

7.4%

Annual Revenue

$122,021

AirDNA projects $522/night at 64% occupancy ($122,021)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.71% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.71%

Cap Rate

7.39%

Return on Investment

61.89%

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

$60,389

Deductible property tax

$3,768

Your total deduction

$157,016

Your adjusted annual income

$150,000 - $157,016 = -$7,016

Taxes on -$7,016 (30%)

-$2,105

Your old tax bill

$45,000

Your new tax bill

-$2,105

Estimated tax savings

$47,105

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