BNBCalc.com Investment Analysis Report of 520 Antelope Dr, Clarkdale, AZ 86324, USA

6 bed • 3 bath • 14 guests • $575,000

BNB

Calc

Return Metrics

36.24% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

36.24%

Cap Rate

16.01%

Return on Investment

51.82%

Annual Revenue

$121,553

AirDNA projects $512/night at 65% occupancy ($121,553).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,457

Annual Expenses

$29,482

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,713

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,013

Management & Platform Fees

$304

Platform Fee (i.e. Airbnb)

$304

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

$27,290

Deductible property tax

$5,692

Est. Depreciation Value

$274,264

Profit on this property

$92,071

Your total deduction

$215,176

So, your new taxable income is your previous income minus your total deduction ($150,000 - $215,176)

-$65,176

Your old tax bill

$45,000

Your new tax bill

-$19,553

Estimated tax savings

$64,553

520 Antelope Dr Clarkdale, Arizona, 86324-3612

6 bed • 3 bath • 14 guests • $575,000

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

$121,553

Profit (Cash Flow)

$53,287

Cap Rate

16.0%

Annual Revenue

$121,553

AirDNA projects $512/night at 65% occupancy ($121,553)

Occupancy Rate

Avg Daily Rate

Return Metrics

36.24% 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

36.24%

Cap Rate

16.01%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$28,248

Your adjusted annual income

$150,000 - $28,248 = $121,752

Taxes on $121,752 (30%)

$36,526

Your old tax bill

$45,000

Your new tax bill

$36,526

Estimated tax savings

$8,474

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