BNBCalc Short Term Rental Investment Analysis 7028 N 12th Way, Phoenix, AZ 85020, USA

5 bed • 3 bath • 10 guests • $850,000

BNB

Calc

Annual Revenue

$93,269

Profit (Cash Flow)

$10,125

Cap Rate

7.9%

Annual Revenue

$93,269

AirDNA projects $456/night at 56% occupancy ($93,268).

BNB Calc projects a 56.00000000000001% occupancy rate, $456 rate per night.

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

Return Metrics

4.86% 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)	$10,125	$20,250	$30,376	$40,501	$50,627	$101,254	$303,763
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$680,000	$680,000	$680,000	$680,000	$680,000	$680,000	$680,000
Down Payment	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000
Property Appreciation	$25,500	$51,765	$78,817	$106,682	$135,382	$292,328	$1,213,173
Total Return	$885,625	$922,015	$959,194	$997,184	$1,036,010	$1,243,583	$2,366,936

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.86%

Cap Rate

7.93%

Return on Investment

21.11%

7028 N 12th Way Phoenix, Arizona, 85020-5405

5 bed • 3 bath • 10 guests

Purchase Price

Est. $4,077/mo

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$93,269

Annual Revenue

Projected nightly rate is $456/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,125

Profit

Revenue

$93,269

Operating Expenses

$25,805

Operating Income

$67,464

Mortgage & Taxes

$57,338

Profit (Cash Flow)

$10,125

$208,250

Cash Investment

Down Payment

$170,000

Renos & Furnishing

$12,750

Closing Costs

$25,500

Total

$208,250

DSCR Ratio

Acceptable

1.18

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.86%

Cap Rate

7.93%

Return on Investment

21.11%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$75,842

Your adjusted annual income

$150,000 - $75,842 = $74,158

Taxes on $74,158 (30%)

$22,247

Your old tax bill

$45,000

Your new tax bill

$22,247

Estimated tax savings

$22,753

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