BNBCalc Short Term Rental Investment Analysis 2532 West Berridge Lane, Phoenix, AZ, USA

2 bed • 1 bath • 6 guests • $80,000

BNB

Calc

Annual Revenue

$31,776

Profit (Cash Flow)

$9,169

Cap Rate

18.2%

Annual Revenue

$31,776

AirDNA projects $145/night at 60% occupancy ($31,776).

BNB Calc projects a 60% occupancy rate, $145 rate per night.

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

Return Metrics

37.19% 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)	$9,168	$18,337	$27,506	$36,675	$45,843	$91,687	$275,063
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Down Payment	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000
Property Appreciation	$2,400	$4,872	$7,418	$10,040	$12,741	$27,513	$114,180
Total Return	$91,568	$103,209	$114,924	$126,715	$138,585	$199,201	$469,244

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.19%

Cap Rate

18.2%

Return on Investment

50.12%

2532 W Berridge Ln Phoenix, Arizona, 85017

2 bed • 1 bath • 6 guests

Purchase Price

Est. $384/mo

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$31,776

Annual Revenue

AirDNA projects $145/night at 60% occupancy ($31,776.22).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,169

Profit

Revenue

$31,776

Operating Expenses

$17,211

Operating Income

$14,565

Mortgage & Taxes

$5,397

Profit (Cash Flow)

$9,169

$24,650

Cash Investment

Down Payment

$16,000

Renos & Furnishing

$6,250

Closing Costs

$2,400

Total

$24,650

DSCR Ratio

Strong

2.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

37.19%

Cap Rate

18.2%

Return on Investment

50.12%

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

$3,797

Deductible property tax

$792

Your total deduction

$9,704

Your adjusted annual income

$150,000 - $9,704 = $140,296

Taxes on $140,296 (30%)

$42,089

Your old tax bill

$45,000

Your new tax bill

$42,089

Estimated tax savings

$2,911

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