BNBCalc Short Term Rental Investment Analysis 36 Spur Cir, Sedona, AZ 86336, USA

3 bed • 2 bath • 6 guests • $1,250,000

BNB

Calc

Annual Revenue

$122,021

Profit (Cash Flow)

$5,125

Cap Rate

7.4%

Annual Revenue

$122,021

AirDNA projects $522/night at 64% occupancy ($122,020).

BNB Calc projects a 64% occupancy rate, $522 rate per night.

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

Return Metrics

5.33% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,125	$10,250	$15,375	$20,501	$25,626	$51,252	$153,757
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$17,387	$35,682	$54,933	$75,188	$96,501	$220,965	$1,199,999
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$37,500	$76,125	$115,908	$156,886	$199,092	$429,895	$1,784,078
Total Return	$110,012	$172,058	$236,217	$302,575	$371,220	$752,114	$3,187,835

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.33%

Cap Rate

7.44%

Return on Investment

62.51%

36 Spur Cir Sedona, Arizona, 86336-6501

3 bed • 2 bath • 6 guests

Purchase Price

Est. $5,996/mo

Inquire about this property

Contact Agent

$122,021

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,125

Profit

Revenue

$122,021

Operating Expenses

$28,943

Operating Income

$93,078

Mortgage & Taxes

$87,953

Profit (Cash Flow)

$5,125

$96,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$8,500

Closing Costs

$37,500

Total

$96,000

DSCR Ratio

Acceptable

1.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.33%

Cap Rate

7.44%

Return on Investment

62.51%

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

$60,389

Deductible property tax

$3,768

Your total deduction

$108,707

Your adjusted annual income

$150,000 - $108,707 = $41,293

Taxes on $41,293 (30%)

$12,388

Your old tax bill

$45,000

Your new tax bill

$12,388

Estimated tax savings

$32,612

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