BNBCalc Short Term Rental Investment Analysis

0 bed • 0 bath • 0 guests • $0

BNB

Calc

Annual Revenue

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

0% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

Cap Rate

Return on Investment

Operating Expenses

Monthly Expenses

Annual Expenses

Utilities

Internet + TV

Water/Sewer

Garbage

Electric

Gas

Other

Maintenance

Property Insurance

HOA

Landscaping

Ongoing Repairs

Supplies

Software

Pest Control

Permits

Other

Cleaning Cost

Management & Platform Fees

Platform Fee (i.e. Airbnb)

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

Annual Mortgage & Tax

Down Payment

Purchase Price

Percent Down

Total Downpayment

Total Loan Amount

Monthly Loan Payment

Mortgage Length

0 years

Interest Rate

Monthly Loan Payment

Property Tax Yearly

Property Tax Monthly

Mortgage Insurance (PMI)

STR Tax Calculator (USA)

Tax Calculator (US Only)

This property is projected to deliver a first-year tax deduction of $NaN, factoring in all profit and loss adjustments.

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Property Tax	+$0	+$0	+$0	+$0	+$0	+$0	+$0
Mortgage Interest	+$NaN	+$NaN	+$NaN	+$NaN	+$NaN	+$NaN	+$NaN
Total Depreciation and Mortgage Interest Deduction	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN
Bonus Depreciation	+$0	-	-	-	-	-	-
Accel. Depreciation	+$0	+$0	+$0	+$0	+$0	+$0	+$0
Standard Depreciation	+$0	+$0	+$0	+$0	+$0	+$0	+$0
Cashflow	$0	$0	$0	$0	$0	$0	$0
Total Tax Deduction	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

3458 E Poinsettia Dr Phoenix, Arizona, 85028-1329

4 bed • 2 bath • 10 guests

$90,252

Annual Revenue

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

Adjust the filters to identify similar listings to yours, or exclude comparables that don't match. Your summary stats below update automatically.

$78,504

Avg rev

61%

Avg occ

$353

Avg rate

Filters

Pool

🛁 Hot tub

🐶 Pets

4.8+ stars

Revenue Distribution

$0k

$100k

$195k

$300k