BNBCalc Short Term Rental Investment Analysis 6728 N 12th Ave, Phoenix, AZ 85013, USA

4 bed • 3 bath • 10 guests • $739,000

BNB

Calc

Annual Revenue

$78,016

Profit (Cash Flow)

$4,943

Cap Rate

7.4%

Annual Revenue

$78,016

AirDNA projects $356/night at 60% occupancy ($78,016).

BNB Calc projects a 60% occupancy rate, $356 rate per night.

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

Return Metrics

2.73% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,943	$9,886	$14,830	$19,773	$24,717	$49,434	$148,302
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,260	$14,967	$23,150	$31,838	$41,062	$96,449	$591,200
Down Payment	$147,800	$147,800	$147,800	$147,800	$147,800	$147,800	$147,800
Property Appreciation	$22,170	$45,005	$68,525	$92,751	$117,703	$254,154	$1,054,746
Total Return	$182,173	$217,659	$254,306	$292,163	$331,283	$547,838	$1,942,049

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.73%

Cap Rate

7.41%

Return on Investment

19.02%

6728 N 12th Ave Phoenix, Arizona, 85013

4 bed • 3 bath • 10 guests

Purchase Price

Est. $3,545/mo

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$78,016

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,943

Profit

Revenue

$78,016

Operating Expenses

$23,222

Operating Income

$54,794

Mortgage & Taxes

$49,851

Profit (Cash Flow)

$4,943

$180,720

Cash Investment

Down Payment

$147,800

Renos & Furnishing

$10,750

Closing Costs

$22,170

Total

$180,720

DSCR Ratio

Acceptable

1.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.73%

Cap Rate

7.41%

Return on Investment

19.02%

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

$35,074

Deductible property tax

$7,316

Your total deduction

$69,752

Your adjusted annual income

$150,000 - $69,752 = $80,248

Taxes on $80,248 (30%)

$24,075

Your old tax bill

$45,000

Your new tax bill

$24,075

Estimated tax savings

$20,925

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