BNBCalc Short Term Rental Investment Analysis 17358 W Fetlock Trail, Surprise, AZ 85387, USA

3 bed • 2 bath • 6 guests • $380,000

BNB

Calc

Annual Revenue

$37,255

Profit (Cash Flow)

-$6,302

Cap Rate

5.1%

Annual Revenue

$37,255

AirDNA projects $200/night at 51% occupancy ($37,254).

BNB Calc projects a 51% occupancy rate, $200 rate per night.

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

Return Metrics

-6.57% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,301	-$12,603	-$18,905	-$25,207	-$31,509	-$63,018	-$189,055
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,733	$7,696	$11,904	$16,371	$21,114	$49,595	$304,000
Down Payment	$76,000	$76,000	$76,000	$76,000	$76,000	$76,000	$76,000
Property Appreciation	$11,400	$23,142	$35,236	$47,693	$60,524	$130,688	$542,359
Total Return	$84,831	$94,234	$104,235	$114,857	$126,129	$193,265	$733,304

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.57%

Cap Rate

5.08%

Return on Investment

9.2%

17358 W Fetlock Trail Surprise, Arizona, 85387-1083

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,823/mo

Inquire about this property

Contact Agent

Surprise

Zoning

Laws

$37,255

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,302

Profit

Revenue

$37,255

Operating Expenses

$17,923

Operating Income

$19,332

Mortgage & Taxes

$25,634

Profit (Cash Flow)

-$6,302

$95,900

Cash Investment

Down Payment

$76,000

Renos & Furnishing

$8,500

Closing Costs

$11,400

Total

$95,900

DSCR Ratio

Weak

0.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.57%

Cap Rate

5.08%

Return on Investment

9.2%

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

$18,035

Deductible property tax

$3,762

Your total deduction

$45,121

Your adjusted annual income

$150,000 - $45,121 = $104,879

Taxes on $104,879 (30%)

$31,464

Your old tax bill

$45,000

Your new tax bill

$31,464

Estimated tax savings

$13,536

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