BNBCalc.com Investment Analysis Report of 5825 E Justine Rd, Scottsdale, AZ 85254, USA

4 bed • 2 bath • 9 guests • $620,000

BNB

Calc

Return Metrics

20.09% 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

20.09%

Cap Rate

9.97%

Return on Investment

39.3%

Annual Revenue

$110,450

AirDNA projects $504/night at 67% occupancy ($123,335).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,050

Annual Expenses

$48,604

Utilities

$614

Internet + TV

$120

Water/Sewer

$40

Garbage

$4

Electric

$400

Gas

$0

Other

$50

Maintenance

$1,770

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$150

Cleaning Cost

$920

Management & Platform Fees

$1,666

Platform Fee (i.e. Airbnb)

$276

Property Manager Fee

$1,390

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

$13,319

Deductible property tax

$6,820

Est. Depreciation Value

$292,270

Profit on this property

$61,845

Your total deduction

$250,564

So, your new taxable income is your previous income minus your total deduction ($150,000 - $250,564)

-$100,564

Your old tax bill

$45,000

Your new tax bill

-$30,169

Estimated tax savings

$75,169

5825 E Justine Rd Scottsdale, Arizona, 85254-1830

4 bed • 2 bath • 9 guests • $620,000

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

$110,450

Profit (Cash Flow)

$30,765

Cap Rate

10.0%

Annual Revenue

$110,450

AirDNA projects $504/night at 67% occupancy ($123,336)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.09% 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

20.09%

Cap Rate

9.97%

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

$13,319

Deductible property tax

$6,820

Your total deduction

$51,428

Your adjusted annual income

$150,000 - $51,428 = $98,572

Taxes on $98,572 (30%)

$29,572

Your old tax bill

$45,000

Your new tax bill

$29,572

Estimated tax savings

$15,428

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