BNBCalc Short Term Rental Investment Analysis 1715 W Marco Polo Rd, Phoenix, AZ 85027, USA

3 bed • 2 bath • 8 guests • $320,000

BNB

Calc

Annual Revenue

$73,414

Profit (Cash Flow)

$29,204

Cap Rate

15.9%

Annual Revenue

$73,414

AirDNA projects $300/night at 67% occupancy ($73,414).

BNB Calc projects a 67% occupancy rate, $300 rate per night.

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

Return Metrics

35.57% 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)	$29,204	$58,408	$87,612	$116,816	$146,020	$292,040	$876,120
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,143	$6,481	$10,024	$13,786	$17,780	$41,764	$256,000
Down Payment	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$105,947	$148,377	$191,309	$234,765	$278,768	$507,858	$1,652,844

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.57%

Cap Rate

15.87%

Return on Investment

51.09%

1715 W Marco Polo Rd Phoenix, Arizona, 85027-4240

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,535/mo

Inquire about this property

Contact Agent

$73,414

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,204

Profit

Revenue

$73,414

Operating Expenses

$22,624

Operating Income

$50,790

Mortgage & Taxes

$21,586

Profit (Cash Flow)

$29,204

$82,100

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$8,500

Closing Costs

$9,600

Total

$82,100

DSCR Ratio

Strong

2.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.57%

Cap Rate

15.87%

Return on Investment

51.09%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$3,671

Your adjusted annual income

$150,000 - $3,671 = $146,329

Taxes on $146,329 (30%)

$43,899

Your old tax bill

$45,000

Your new tax bill

$43,899

Estimated tax savings

$1,101

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