BNBCalc Short Term Rental Investment Analysis 3002 N 70th St, Scottsdale, AZ 85251, USA

2 bed • 1.5 bath • 4 guests • $370,000

BNB

Calc

Annual Revenue

$57,526

Profit (Cash Flow)

$17,000

Cap Rate

11.0%

Annual Revenue

$57,526

AirDNA projects $187/night at 55% occupancy ($37,565).

BNB Calc projects a 70% occupancy rate, $225 rate per night.

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

Return Metrics

15.45% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,999	$33,999	$50,998	$67,998	$84,997	$169,995	$509,985
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$277,500	$277,500	$277,500	$277,500	$277,500	$277,500	$277,500
Down Payment	$92,500	$92,500	$92,500	$92,500	$92,500	$92,500	$92,500
Property Appreciation	$11,100	$22,533	$34,308	$46,438	$58,931	$127,249	$528,087
Total Return	$398,099	$426,532	$455,307	$484,436	$513,929	$667,244	$1,408,072

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.45%

Cap Rate

10.98%

Return on Investment

28.64%

3002 N 70th St Scottsdale, Arizona, 85251

2 bed • 1.5 bath • 4 guests

Purchase Price

Est. $1,775/mo

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

$57,526

Annual Revenue

Projected nightly rate is $187/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,000

Profit

Revenue

$57,526

Operating Expenses

$16,898

Operating Income

$40,628

Mortgage & Taxes

$23,628

Profit (Cash Flow)

$17,000

$109,975

Cash Investment

Down Payment

$92,500

Renos & Furnishing

$6,375

Closing Costs

$11,100

Total

$109,975

DSCR Ratio

Strong

1.72

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.45%

Cap Rate

10.98%

Return on Investment

28.64%

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

$16,463

Deductible property tax

$3,663

Your total deduction

$20,769

Your adjusted annual income

$150,000 - $20,769 = $129,231

Taxes on $129,231 (30%)

$38,769

Your old tax bill

$45,000

Your new tax bill

$38,769

Estimated tax savings

$6,231

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