BNBCalc Short Term Rental Investment Analysis 3310 Calle Del Montan, Sedona, AZ 86336, USA

3 bed • 3 bath • 10 guests • $1,600,000

BNB

Calc

Annual Revenue

$125,772

Profit (Cash Flow)

-$11,590

Cap Rate

6.0%

Annual Revenue

$125,772

AirDNA projects $485/night at 71% occupancy ($125,771).

BNB Calc projects a 71% occupancy rate, $485 rate per night.

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

Return Metrics

-3.07% 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)	-$11,589	-$23,179	-$34,768	-$46,358	-$57,947	-$115,895	-$347,685
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$15,718	$32,406	$50,123	$68,933	$88,904	$208,822	$1,280,000
Down Payment	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Property Appreciation	$48,000	$97,440	$148,363	$200,814	$254,838	$550,266	$2,283,619
Total Return	$372,129	$426,667	$483,718	$543,390	$605,795	$963,193	$3,535,934

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.07%

Cap Rate

6.02%

Return on Investment

13.83%

3310 Calle Del Montan Sedona, Arizona, 86336-5076

3 bed • 3 bath • 10 guests

Purchase Price

Est. $7,674/mo

Inquire about this property

Contact Agent

$125,772

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,590

Profit

Revenue

$125,772

Operating Expenses

$29,430

Operating Income

$96,341

Mortgage & Taxes

$107,931

Profit (Cash Flow)

-$11,590

$376,750

Cash Investment

Down Payment

$320,000

Renos & Furnishing

$8,750

Closing Costs

$48,000

Total

$376,750

DSCR Ratio

Weak

0.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.07%

Cap Rate

6.02%

Return on Investment

13.83%

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

$75,938

Deductible property tax

$15,840

Your total deduction

$171,306

Your adjusted annual income

$150,000 - $171,306 = -$21,306

Taxes on -$21,306 (30%)

-$6,392

Your old tax bill

$45,000

Your new tax bill

-$6,392

Estimated tax savings

$51,392

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