BNBCalc Short Term Rental Investment Analysis 2014 N 39th Ave, Phoenix, AZ 85009, USA

3 bed • 1 bath • 8 guests • $370,000

BNB

Calc

Annual Revenue

$44,443

Profit (Cash Flow)

$626

Cap Rate

6.9%

Annual Revenue

$44,443

AirDNA projects $234/night at 52% occupancy ($44,442).

BNB Calc projects a 52% occupancy rate, $234 rate per night.

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

Return Metrics

0.67% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$626	$1,252	$1,878	$2,505	$3,131	$6,262	$18,788
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$296,000	$296,000	$296,000	$296,000	$296,000	$296,000	$296,000
Down Payment	$74,000	$74,000	$74,000	$74,000	$74,000	$74,000	$74,000
Property Appreciation	$11,100	$22,533	$34,308	$46,438	$58,931	$127,249	$528,087
Total Return	$381,726	$393,785	$406,187	$418,943	$432,062	$503,511	$916,875

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.67%

Cap Rate

6.91%

Return on Investment

16.45%

2014 N 39th Ave Phoenix, Arizona, 85009-2146

3 bed • 1 bath • 8 guests

Purchase Price

Est. $1,775/mo

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$44,443

Annual Revenue

Projected nightly rate is $234/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$626

Profit

Revenue

$44,443

Operating Expenses

$18,858

Operating Income

$25,585

Mortgage & Taxes

$24,959

Profit (Cash Flow)

$626

$93,350

Cash Investment

Down Payment

$74,000

Renos & Furnishing

$8,250

Closing Costs

$11,100

Total

$93,350

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.67%

Cap Rate

6.91%

Return on Investment

16.45%

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

$17,561

Deductible property tax

$3,663

Your total deduction

$37,167

Your adjusted annual income

$150,000 - $37,167 = $112,833

Taxes on $112,833 (30%)

$33,850

Your old tax bill

$45,000

Your new tax bill

$33,850

Estimated tax savings

$11,150

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