BNBCalc.com Investment Analysis Report of 3600 N Hayden Rd, Scottsdale, AZ 85251, USA

2 bed • 1 bath • 4 guests • $300,000

BNB

Calc

Return Metrics

3.24% 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

3.24%

Cap Rate

7.55%

Return on Investment

19.11%

Annual Revenue

$41,784

AirDNA projects $208/night at 55% occupancy ($41,783).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,593

Annual Expenses

$19,112

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,048

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$348

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$142,169

Profit on this property

$22,672

Your total deduction

$136,706

So, your new taxable income is your previous income minus your total deduction ($150,000 - $136,706)

$13,294

Your old tax bill

$45,000

Your new tax bill

$3,988

Estimated tax savings

$41,012

3600 N Hayden Rd Scottsdale, Arizona, 85251

2 bed • 1 bath • 4 guests • $300,000

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

$41,784

Profit (Cash Flow)

$2,440

Cap Rate

7.6%

Annual Revenue

$41,784

AirDNA projects $208/night at 55% occupancy ($41,784)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.24% 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

3.24%

Cap Rate

7.55%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$39,826

Your adjusted annual income

$150,000 - $39,826 = $110,174

Taxes on $110,174 (30%)

$33,052

Your old tax bill

$45,000

Your new tax bill

$33,052

Estimated tax savings

$11,948

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