BNBCalc Short Term Rental Investment Analysis 2635 N 20th Ave, Phoenix, AZ 85009, USA

4 bed • 3 bath • 10 guests • $515,000

BNB

Calc

Annual Revenue

$74,729

Profit (Cash Flow)

$16,594

Cap Rate

10.0%

Annual Revenue

$74,729

AirDNA projects $372/night at 55% occupancy ($74,728).

BNB Calc projects a 55.00000000000001% occupancy rate, $372 rate per night.

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

Return Metrics

12.84% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,593	$33,187	$49,781	$66,375	$82,969	$165,938	$497,816
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$412,000	$412,000	$412,000	$412,000	$412,000	$412,000	$412,000
Down Payment	$103,000	$103,000	$103,000	$103,000	$103,000	$103,000	$103,000
Property Appreciation	$15,450	$31,363	$47,754	$64,637	$82,026	$177,116	$735,040
Total Return	$547,043	$579,551	$612,536	$646,012	$679,995	$858,055	$1,747,856

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.84%

Cap Rate

9.96%

Return on Investment

28.71%

2635 N 20th Ave Phoenix, Arizona, 85009-1936

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,470/mo

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$74,729

Annual Revenue

Projected nightly rate is $372/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,594

Profit

Revenue

$74,729

Operating Expenses

$23,395

Operating Income

$51,334

Mortgage & Taxes

$34,740

Profit (Cash Flow)

$16,594

$129,200

Cash Investment

Down Payment

$103,000

Renos & Furnishing

$10,750

Closing Costs

$15,450

Total

$129,200

DSCR Ratio

Strong

1.48

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.84%

Cap Rate

9.96%

Return on Investment

28.71%

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

$24,442

Deductible property tax

$5,098

Your total deduction

$35,910

Your adjusted annual income

$150,000 - $35,910 = $114,090

Taxes on $114,090 (30%)

$34,227

Your old tax bill

$45,000

Your new tax bill

$34,227

Estimated tax savings

$10,773

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