BNBCalc Short Term Rental Investment Analysis 6036 S Cuprite Trail, Flagstaff, AZ 86001, USA

3 bed • 2 bath • 8 guests • $700,000

BNB

Calc

Annual Revenue

$60,777

Profit (Cash Flow)

-$7,424

Cap Rate

5.7%

Annual Revenue

$60,777

AirDNA projects $320/night at 52% occupancy ($60,776).

BNB Calc projects a 52% occupancy rate, $320 rate per night.

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

Return Metrics

-4.38% 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)	-$7,424	-$14,848	-$22,272	-$29,696	-$37,120	-$74,241	-$222,724
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000
Down Payment	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$713,575	$727,781	$742,636	$758,159	$774,371	$866,499	$1,476,359

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.38%

Cap Rate

5.68%

Return on Investment

12.06%

6036 S Cuprite Trail Flagstaff, Arizona, 86001-6826

3 bed • 2 bath • 8 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

Flagstaff

Zoning

Laws

$60,777

Annual Revenue

Projected nightly rate is $320/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,424

Profit

Revenue

$60,777

Operating Expenses

$20,981

Operating Income

$39,796

Mortgage & Taxes

$47,220

Profit (Cash Flow)

-$7,424

$169,500

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$8,500

Closing Costs

$21,000

Total

$169,500

DSCR Ratio

Weak

0.84

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.38%

Cap Rate

5.68%

Return on Investment

12.06%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$77,945

Your adjusted annual income

$150,000 - $77,945 = $72,055

Taxes on $72,055 (30%)

$21,617

Your old tax bill

$45,000

Your new tax bill

$21,617

Estimated tax savings

$23,383

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