BNBCalc Short Term Rental Investment Analysis 4958 Forest View Rd, Lakeside, AZ 85929, USA

5 bed • 3 bath • 12 guests • $500,000

BNB

Calc

Annual Revenue

$68,735

Profit (Cash Flow)

$12,991

Cap Rate

9.3%

Annual Revenue

$68,735

AirDNA projects $369/night at 51% occupancy ($68,735).

BNB Calc projects a 51% occupancy rate, $369 rate per night.

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

Return Metrics

10.16% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,991	$25,982	$38,973	$51,965	$64,956	$129,912	$389,737
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$527,991	$556,432	$585,337	$614,719	$644,593	$801,870	$1,603,368

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.16%

Cap Rate

9.34%

Return on Investment

25.75%

4958 Forest View Rd Arizona, 85929

5 bed • 3 bath • 12 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$68,735

Annual Revenue

Projected nightly rate is $369/night at 51% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,991

Profit

Revenue

$68,735

Operating Expenses

$22,016

Operating Income

$46,720

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$12,991

$127,750

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$12,750

Closing Costs

$15,000

Total

$127,750

DSCR Ratio

Strong

1.39

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.16%

Cap Rate

9.34%

Return on Investment

25.75%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$38,302

Your adjusted annual income

$150,000 - $38,302 = $111,698

Taxes on $111,698 (30%)

$33,509

Your old tax bill

$45,000

Your new tax bill

$33,509

Estimated tax savings

$11,491

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