BNBCalc Short Term Rental Investment Analysis 1808 N 32nd St, Phoenix, AZ 85008, USA

2 bed • 2 bath • 4 guests • $230,000

BNB

Calc

Annual Revenue

$51,748

Profit (Cash Flow)

$19,425

Cap Rate

15.2%

Annual Revenue

$51,748

AirDNA projects $184/night at 77% occupancy ($51,747).

BNB Calc projects a 77% occupancy rate, $184 rate per night.

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

Return Metrics

32.7% 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)	$19,425	$38,850	$58,276	$77,701	$97,127	$194,254	$582,764
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,259	$4,658	$7,205	$9,909	$12,779	$30,018	$184,000
Down Payment	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000
Property Appreciation	$6,900	$14,007	$21,327	$28,867	$36,633	$79,100	$328,270
Total Return	$74,585	$103,516	$132,808	$162,478	$192,540	$349,373	$1,141,034

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.7%

Cap Rate

15.19%

Return on Investment

48.12%

1808 N 32nd St Phoenix, Arizona, 85008

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,103/mo

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$51,748

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,425

Profit

Revenue

$51,748

Operating Expenses

$16,807

Operating Income

$34,941

Mortgage & Taxes

$15,515

Profit (Cash Flow)

$19,425

$59,400

Cash Investment

Down Payment

$46,000

Renos & Furnishing

$6,500

Closing Costs

$6,900

Total

$59,400

DSCR Ratio

Strong

2.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.7%

Cap Rate

15.19%

Return on Investment

48.12%

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

$10,916

Deductible property tax

$2,277

Your total deduction

$4,257

Your adjusted annual income

$150,000 - $4,257 = $145,743

Taxes on $145,743 (30%)

$43,723

Your old tax bill

$45,000

Your new tax bill

$43,723

Estimated tax savings

$1,277

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