BNBCalc.com Investment Analysis Report of 6841 E 2nd St, Scottsdale, AZ 85251, USA

2 bed • 1 bath • 4 guests • $370,000

BNB

Calc

Return Metrics

-1.52% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-1.52%

Cap Rate

6.36%

Return on Investment

14.6%

Annual Revenue

$42,799

AirDNA projects $186/night at 63% occupancy ($42,799).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,604

Annual Expenses

$19,244

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,057

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$357

Management & Platform Fees

$107

Platform Fee (i.e. Airbnb)

$107

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

$17,561

Deductible property tax

$3,663

Est. Depreciation Value

$174,409

Profit on this property

$23,555

Your total deduction

$172,077

So, your new taxable income is your previous income minus your total deduction ($150,000 - $172,077)

-$22,077

Your old tax bill

$45,000

Your new tax bill

-$6,623

Estimated tax savings

$51,623

6841 E 2nd St Scottsdale, Arizona, 85251-5313

2 bed • 1 bath • 4 guests • $370,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$42,799

Profit (Cash Flow)

-$1,393

Cap Rate

6.4%

Annual Revenue

$42,799

AirDNA projects $186/night at 63% occupancy ($42,799)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.52% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.52%

Cap Rate

6.36%

Return on Investment

14.6%

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

$17,561

Deductible property tax

$3,663

Your total deduction

$53,245

Your adjusted annual income

$150,000 - $53,245 = $96,755

Taxes on $96,755 (30%)

$29,027

Your old tax bill

$45,000

Your new tax bill

$29,027

Estimated tax savings

$15,973

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