BNBCalc Short Term Rental Investment Analysis 10 Turquoise Ct, Sedona, AZ 86336, USA

4 bed • 4 bath • 8 guests • $1,250,000

BNB

Calc

Report by:

cb07_17@yahoo.com

Annual Revenue

$179,320

Profit (Cash Flow)

$64,025

Cap Rate

11.4%

Annual Revenue

$179,320

AirDNA projects $646/night at 76% occupancy ($179,320).

BNB Calc projects a 76% occupancy rate, $646 rate per night.

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

Return Metrics

21.44% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$64,024	$128,049	$192,073	$256,098	$320,122	$640,245	$1,920,737
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14,489	$29,735	$45,777	$62,657	$80,418	$184,138	$999,999
Down Payment	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000
Property Appreciation	$37,500	$76,125	$115,908	$156,886	$199,092	$429,895	$1,784,078
Total Return	$366,014	$483,909	$603,760	$725,641	$849,633	$1,504,279	$4,954,815

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.44%

Cap Rate

11.43%

Return on Investment

38.86%

10 Turquoise Ct Sedona, Arizona, 86336-4373

4 bed • 4 bath • 8 guests

Purchase Price

Est. $5,996/mo

Inquire about this property

Contact Agent

$179,320

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$64,025

Profit

Revenue

$179,320

Operating Expenses

$36,392

Operating Income

$142,929

Mortgage & Taxes

$78,904

Profit (Cash Flow)

$64,025

$298,500

Cash Investment

Down Payment

$250,000

Renos & Furnishing

$11,000

Closing Costs

$37,500

Total

$298,500

DSCR Ratio

Strong

1.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.44%

Cap Rate

11.43%

Return on Investment

38.86%

STR 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 est deduction will be...

Deductible mortgage interest

$50,324

Deductible property tax

$13,750

Your total deduction

$59,119

Your adjusted annual income

$150,000 - $59,119 = $90,881

Taxes on $90,881 (30%)

$27,264

Your old tax bill

$45,000

Your new tax bill

$27,264

Estimated tax savings

$17,736

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com