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

3 bed • 2 bath • 8 guests • $340,000

BNB

Calc

Annual Revenue

$68,958

Profit (Cash Flow)

$23,978

Cap Rate

13.8%

Annual Revenue

$68,958

AirDNA projects $295/night at 64% occupancy ($68,958).

BNB Calc projects a 64% occupancy rate, $295 rate per night.

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

Return Metrics

27.65% 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)	$23,978	$47,956	$71,934	$95,912	$119,890	$239,781	$719,345
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,340	$6,886	$10,651	$14,648	$18,892	$44,374	$272,000
Down Payment	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000
Property Appreciation	$10,200	$20,706	$31,527	$42,672	$54,153	$116,931	$485,269
Total Return	$105,518	$143,548	$182,113	$221,234	$260,936	$469,088	$1,544,614

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.65%

Cap Rate

13.79%

Return on Investment

43.27%

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

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,631/mo

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$68,958

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,978

Profit

Revenue

$68,958

Operating Expenses

$22,045

Operating Income

$46,914

Mortgage & Taxes

$22,935

Profit (Cash Flow)

$23,978

$86,700

Cash Investment

Down Payment

$68,000

Renos & Furnishing

$8,500

Closing Costs

$10,200

Total

$86,700

DSCR Ratio

Strong

2.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.65%

Cap Rate

13.79%

Return on Investment

43.27%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$10,878

Your adjusted annual income

$150,000 - $10,878 = $139,122

Taxes on $139,122 (30%)

$41,737

Your old tax bill

$45,000

Your new tax bill

$41,737

Estimated tax savings

$3,263

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