BNBCalc Short Term Rental Investment Analysis 2423 E Saint Catherine Ave, Phoenix, AZ 85042, USA

4 bed • 3 bath • 10 guests • $599,980

BNB

Calc

Annual Revenue

$90,504

Profit (Cash Flow)

$21,177

Cap Rate

10.9%

Annual Revenue

$90,504

AirDNA projects $349/night at 71% occupancy ($90,503).

BNB Calc projects a 71% occupancy rate, $349 rate per night.

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

Return Metrics

23.86% 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)	$21,176	$42,353	$63,529	$84,706	$105,883	$211,766	$635,299
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$539,981	$539,981	$539,981	$539,981	$539,981	$539,981	$539,981
Down Payment	$59,998	$59,998	$59,998	$59,998	$59,998	$59,998	$59,998
Property Appreciation	$17,999	$36,538	$55,634	$75,302	$95,561	$206,342	$856,328
Total Return	$639,156	$678,872	$719,144	$759,989	$801,424	$1,018,089	$2,091,608

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.86%

Cap Rate

10.94%

Return on Investment

52.95%

2423 E Saint Catherine Ave Phoenix, Arizona, 85042

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$90,504

Annual Revenue

Projected nightly rate is $349/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,177

Profit

Revenue

$90,504

Operating Expenses

$24,845

Operating Income

$65,658

Mortgage & Taxes

$44,482

Profit (Cash Flow)

$21,177

$88,747

Cash Investment

Down Payment

$59,998

Renos & Furnishing

$10,750

Closing Costs

$17,999

Total

$88,747

DSCR Ratio

Strong

1.48

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.86%

Cap Rate

10.94%

Return on Investment

52.95%

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

$27,174

Deductible property tax

$6,600

Your total deduction

$35,095

Your adjusted annual income

$150,000 - $35,095 = $114,905

Taxes on $114,905 (30%)

$34,471

Your old tax bill

$45,000

Your new tax bill

$34,471

Estimated tax savings

$10,529

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