BNBCalc Short Term Rental Investment Analysis 239 S Palomas Ave, Tucson, AZ 85745, USA

2 bed • 1 bath • 6 guests • $285,000

BNB

Calc

Annual Revenue

$32,675

Profit (Cash Flow)

-$3,878

Cap Rate

5.4%

Annual Revenue

$32,675

AirDNA projects $126/night at 71% occupancy ($32,674).

BNB Calc projects a 71% occupancy rate, $126 rate per night.

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

Return Metrics

-5.4% 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)	-$3,878	-$7,756	-$11,634	-$15,512	-$19,390	-$38,781	-$116,345
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000
Down Payment	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000
Property Appreciation	$8,550	$17,356	$26,427	$35,770	$45,393	$98,016	$406,769
Total Return	$289,671	$294,600	$299,792	$305,257	$311,002	$344,234	$575,424

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.4%

Cap Rate

5.38%

Return on Investment

10.4%

239 S Palomas Ave Tucson, Arizona, 85745

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,367/mo

Inquire about this property

Contact Agent

Tucson

Guide

Zoning

Market

Guide

Laws

Market Data

$32,675

Annual Revenue

Projected nightly rate is $126/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,878

Profit

Revenue

$32,675

Operating Expenses

$17,328

Operating Income

$15,347

Mortgage & Taxes

$19,225

Profit (Cash Flow)

-$3,878

$71,800

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$6,250

Closing Costs

$8,550

Total

$71,800

DSCR Ratio

Weak

0.80

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.4%

Cap Rate

5.38%

Return on Investment

10.4%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$32,975

Your adjusted annual income

$150,000 - $32,975 = $117,025

Taxes on $117,025 (30%)

$35,107

Your old tax bill

$45,000

Your new tax bill

$35,107

Estimated tax savings

$9,893

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