BNBCalc Short Term Rental Investment Analysis 2347 E Mescal St, Phoenix, AZ 85028, USA

4 bed • 2 bath • 10 guests • $775,000

BNB

Calc

Annual Revenue

$88,535

Profit (Cash Flow)

$11,667

Cap Rate

8.3%

Annual Revenue

$88,535

AirDNA projects $404/night at 72% occupancy ($106,242).

BNB Calc projects a 60% occupancy rate, $404 rate per night.

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

Return Metrics

6.18% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,666	$23,333	$34,999	$46,666	$58,332	$116,665	$349,995
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$620,000	$620,000	$620,000	$620,000	$620,000	$620,000	$620,000
Down Payment	$155,000	$155,000	$155,000	$155,000	$155,000	$155,000	$155,000
Property Appreciation	$23,250	$47,197	$71,863	$97,269	$123,437	$266,535	$1,106,128
Total Return	$809,916	$845,530	$881,862	$918,935	$956,769	$1,158,200	$2,231,123

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.18%

Cap Rate

8.25%

Return on Investment

22.53%

2347 E Mescal St Phoenix, Arizona, 85028-2414

4 bed • 2 bath • 10 guests

Purchase Price

Est. $3,717/mo

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$88,535

Annual Revenue

AirDNA projects $404/night at 72% occupancy ($106,242.17).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,667

Profit

Revenue

$88,535

Operating Expenses

$24,590

Operating Income

$63,946

Mortgage & Taxes

$52,279

Profit (Cash Flow)

$11,667

$188,750

Cash Investment

Down Payment

$155,000

Renos & Furnishing

$10,500

Closing Costs

$23,250

Total

$188,750

DSCR Ratio

Acceptable

1.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.18%

Cap Rate

8.25%

Return on Investment

22.53%

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

$36,782

Deductible property tax

$7,672

Your total deduction

$156,146

Your adjusted annual income

$150,000 - $156,146 = -$6,146

Taxes on -$6,146 (30%)

-$1,844

Your old tax bill

$45,000

Your new tax bill

-$1,844

Estimated tax savings

$46,844

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