BNBCalc.com Investment Analysis Report of 5555 W Lazy C Dr, Tucson, AZ 85745, USA

5 bed • 4.5 bath • 15 guests • $1,375,000

BNB

Calc

Return Metrics

1.49% 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

1.49%

Cap Rate

7.1%

Return on Investment

18.12%

Annual Revenue

$128,003

AirDNA projects $531/night at 66% occupancy ($128,003).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,527

Annual Expenses

$30,320

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,767

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,067

Management & Platform Fees

$320

Platform Fee (i.e. Airbnb)

$320

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

$65,259

Deductible property tax

$13,612

Est. Depreciation Value

$641,676

Profit on this property

$97,683

Your total deduction

$622,864

So, your new taxable income is your previous income minus your total deduction ($150,000 - $622,864)

-$472,864

Your old tax bill

$45,000

Your new tax bill

-$141,859

Estimated tax savings

$186,859

5555 W Lazy C Dr Tucson, Arizona, 85745-9055

5 bed • 4.5 bath • 15 guests • $1,375,000

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

$128,003

Profit (Cash Flow)

$4,935

Cap Rate

7.1%

Annual Revenue

$128,003

AirDNA projects $531/night at 66% occupancy ($128,003)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.49% 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

1.49%

Cap Rate

7.1%

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

$65,259

Deductible property tax

$13,612

Your total deduction

$185,784

Your adjusted annual income

$150,000 - $185,784 = -$35,784

Taxes on -$35,784 (30%)

-$10,735

Your old tax bill

$45,000

Your new tax bill

-$10,735

Estimated tax savings

$55,735

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