BNBCalc Short Term Rental Investment Analysis 713 Ute Rd, Prescott, AZ 86303, USA

4 bed • 2 bath • 8 guests • $440,000

BNB

Calc

Annual Revenue

$70,120

Profit (Cash Flow)

$18,243

Cap Rate

10.9%

Annual Revenue

$70,120

AirDNA projects $331/night at 58% occupancy ($70,119).

BNB Calc projects a 57.99999999999999% occupancy rate, $331 rate per night.

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

Return Metrics

16.33% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,242	$36,485	$54,728	$72,971	$91,214	$182,429	$547,289
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$352,000	$352,000	$352,000	$352,000	$352,000	$352,000	$352,000
Down Payment	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000
Property Appreciation	$13,200	$26,796	$40,799	$55,223	$70,080	$151,323	$627,995
Total Return	$471,442	$503,281	$535,528	$568,195	$601,295	$773,753	$1,615,285

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.33%

Cap Rate

10.89%

Return on Investment

32.01%

713 Ute Rd Prescott, Arizona, 86303-7216

4 bed • 2 bath • 8 guests

Purchase Price

Est. $2,110/mo

Inquire about this property

Contact Agent

$70,120

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,243

Profit

Revenue

$70,120

Operating Expenses

$22,196

Operating Income

$47,924

Mortgage & Taxes

$29,681

Profit (Cash Flow)

$18,243

$111,700

Cash Investment

Down Payment

$88,000

Renos & Furnishing

$10,500

Closing Costs

$13,200

Total

$111,700

DSCR Ratio

Strong

1.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.33%

Cap Rate

10.89%

Return on Investment

32.01%

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

$20,883

Deductible property tax

$4,356

Your total deduction

$26,796

Your adjusted annual income

$150,000 - $26,796 = $123,204

Taxes on $123,204 (30%)

$36,961

Your old tax bill

$45,000

Your new tax bill

$36,961

Estimated tax savings

$8,039

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