BNBCalc Short Term Rental Investment Analysis 4302 N Parkway Ave, Scottsdale, AZ 85251, USA

2 bed • 2 bath • 6 guests • $600,000

BNB

Calc

Annual Revenue

$47,883

Profit (Cash Flow)

-$11,895

Cap Rate

4.8%

Annual Revenue

$47,883

AirDNA projects $190/night at 69% occupancy ($47,883).

BNB Calc projects a 69% occupancy rate, $190 rate per night.

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

Return Metrics

-8.23% 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)	-$11,895	-$23,790	-$35,686	-$47,581	-$59,477	-$118,954	-$356,864
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,894	$12,152	$18,796	$25,850	$33,339	$78,308	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$131,998	$144,901	$158,746	$173,573	$189,426	$285,703	$1,099,493

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.23%

Cap Rate

4.76%

Return on Investment

8.3%

4302 N Parkway Ave Scottsdale, Arizona, 85251-4009

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

$47,883

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,895

Profit

Revenue

$47,883

Operating Expenses

$19,305

Operating Income

$28,579

Mortgage & Taxes

$40,474

Profit (Cash Flow)

-$11,895

$144,500

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$6,500

Closing Costs

$18,000

Total

$144,500

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.23%

Cap Rate

4.76%

Return on Investment

8.3%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$72,233

Your adjusted annual income

$150,000 - $72,233 = $77,767

Taxes on $77,767 (30%)

$23,330

Your old tax bill

$45,000

Your new tax bill

$23,330

Estimated tax savings

$21,670

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