BNBCalc Short Term Rental Investment Analysis 4726 E Piedmont Rd, Phoenix, AZ 85044, USA

3 bed • 2.5 bath • 6 guests • $500,000

BNB

Calc

Annual Revenue

$79,926

Profit (Cash Flow)

$21,633

Cap Rate

11.3%

Annual Revenue

$79,926

AirDNA projects $277/night at 79% occupancy ($79,926).

BNB Calc projects a 79% occupancy rate, $277 rate per night.

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

Return Metrics

44.48% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,632	$43,265	$64,898	$86,531	$108,163	$216,327	$648,983
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$474,999	$474,999	$474,999	$474,999	$474,999	$474,999	$474,999
Down Payment	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$536,632	$573,715	$611,261	$649,285	$687,800	$888,286	$1,862,614

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.48%

Cap Rate

11.29%

Return on Investment

89.49%

4726 E Piedmont Rd Phoenix, Arizona, 85044-5560

3 bed • 2.5 bath • 6 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$79,926

Annual Revenue

Projected nightly rate is $277/night at 79% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,633

Profit

Revenue

$79,926

Operating Expenses

$23,470

Operating Income

$56,456

Mortgage & Taxes

$34,823

Profit (Cash Flow)

$21,633

$48,625

Cash Investment

Down Payment

$25,000

Renos & Furnishing

$8,625

Closing Costs

$15,000

Total

$48,625

DSCR Ratio

Strong

1.62

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

44.48%

Cap Rate

11.29%

Return on Investment

89.49%

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

$23,904

Deductible property tax

$1,500

Your total deduction

$24,720

Your adjusted annual income

$150,000 - $24,720 = $125,280

Taxes on $125,280 (30%)

$37,584

Your old tax bill

$45,000

Your new tax bill

$37,584

Estimated tax savings

$7,416

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