BNBCalc Short Term Rental Investment Analysis 12123 W Bell Rd, Surprise, AZ 85378, USA

2 bed • 1 bath • 5 guests • $110,000

BNB

Calc

Annual Revenue

$44,195

Profit (Cash Flow)

$17,949

Cap Rate

23.1%

Annual Revenue

$44,195

AirDNA projects $121/night at 72% occupancy ($31,820).

BNB Calc projects a 100% occupancy rate, $121 rate per night.

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

Return Metrics

56.89% 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)	$17,948	$35,897	$53,846	$71,795	$89,744	$179,489	$538,469
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000
Down Payment	$22,000	$22,000	$22,000	$22,000	$22,000	$22,000	$22,000
Property Appreciation	$2,200	$4,444	$6,732	$9,067	$11,448	$24,089	$89,249
Total Return	$130,148	$150,341	$170,579	$190,863	$211,193	$313,579	$737,719

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.89%

Cap Rate

23.06%

Return on Investment

67.28%

12123 W Bell Rd Surprise, Arizona, 85378

2 bed • 1 bath • 5 guests

Purchase Price

Est. $528/mo

Inquire about this property

Contact Agent

Surprise

Zoning

Laws

$44,195

Annual Revenue

Projected nightly rate is $121/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,949

Profit

Revenue

$44,195

Operating Expenses

$18,825

Operating Income

$25,369

Mortgage & Taxes

$7,420

Profit (Cash Flow)

$17,949

$31,550

Cash Investment

Down Payment

$22,000

Renos & Furnishing

$6,250

Closing Costs

$3,300

Total

$31,550

DSCR Ratio

Strong

3.42

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

56.89%

Cap Rate

23.06%

Return on Investment

67.28%

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

$5,221

Deductible property tax

$1,089

Your total deduction

-$6,189

Your adjusted annual income

$150,000 - -$6,189 = $156,189

Taxes on $156,189 (30%)

$46,857

Your old tax bill

$45,000

Your new tax bill

$46,857

Estimated tax savings

-$1,857

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