BNBCalc Short Term Rental Investment Analysis 16040 N 52nd Pl, Scottsdale, AZ 85254, USA

5 bed • 3 bath • 14 guests • $840,000

BNB

Calc

Report by:

dianafedorov@gmail.com

Annual Revenue

$125,198

Profit (Cash Flow)

$39,179

Cap Rate

11.4%

Annual Revenue

$125,198

AirDNA projects $591/night at 58% occupancy ($125,198).

BNB Calc projects a 57.99999999999999% occupancy rate, $591 rate per night.

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

Return Metrics

19.02% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$39,178	$78,357	$117,536	$156,715	$195,893	$391,787	$1,175,363
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,252	$17,013	$26,315	$36,190	$46,674	$109,631	$672,000
Down Payment	$168,000	$168,000	$168,000	$168,000	$168,000	$168,000	$168,000
Property Appreciation	$25,200	$51,156	$77,890	$105,427	$133,790	$288,889	$1,198,900
Total Return	$240,631	$314,527	$389,742	$466,332	$544,358	$958,309	$3,214,264

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.02%

Cap Rate

11.4%

Return on Investment

35.26%

16040 N 52nd Pl Scottsdale, Arizona, 85254-6301

5 bed • 3 bath • 14 guests

Purchase Price

Est. $4,029/mo

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

$125,198

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$39,179

Profit

Revenue

$125,198

Operating Expenses

$29,356

Operating Income

$95,843

Mortgage & Taxes

$56,664

Profit (Cash Flow)

$39,179

$205,950

Cash Investment

Down Payment

$168,000

Renos & Furnishing

$12,750

Closing Costs

$25,200

Total

$205,950

DSCR Ratio

Strong

1.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.02%

Cap Rate

11.4%

Return on Investment

35.26%

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

$39,867

Deductible property tax

$8,316

Your total deduction

$45,798

Your adjusted annual income

$150,000 - $45,798 = $104,202

Taxes on $104,202 (30%)

$31,261

Your old tax bill

$45,000

Your new tax bill

$31,261

Estimated tax savings

$13,739

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