BNBCalc Short Term Rental Investment Analysis 8020 E Thomas Rd, Scottsdale, AZ 85251, USA

1 bed • 1 bath • 2 guests • $280,000

BNB

Calc

Annual Revenue

$32,835

Profit (Cash Flow)

-$3,401

Cap Rate

5.5%

Annual Revenue

$32,835

AirDNA projects $145/night at 62% occupancy ($32,835).

BNB Calc projects a 62% occupancy rate, $145 rate per night.

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

Return Metrics

-4.95% 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)	-$3,401	-$6,802	-$10,203	-$13,604	-$17,005	-$34,010	-$102,032
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$224,000	$224,000	$224,000	$224,000	$224,000	$224,000	$224,000
Down Payment	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000
Property Appreciation	$8,400	$17,052	$25,963	$35,142	$44,596	$96,296	$399,633
Total Return	$284,998	$290,249	$295,760	$301,538	$307,591	$342,285	$577,600

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.95%

Cap Rate

5.53%

Return on Investment

11.28%

8020 E Thomas Rd Scottsdale, Arizona, 85251

1 bed • 1 bath • 2 guests

Purchase Price

Est. $1,343/mo

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

$32,835

Annual Revenue

Projected nightly rate is $145/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,401

Profit

Revenue

$32,835

Operating Expenses

$17,349

Operating Income

$15,487

Mortgage & Taxes

$18,888

Profit (Cash Flow)

-$3,401

$68,650

Cash Investment

Down Payment

$56,000

Renos & Furnishing

$4,250

Closing Costs

$8,400

Total

$68,650

DSCR Ratio

Weak

0.82

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.95%

Cap Rate

5.53%

Return on Investment

11.28%

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

$13,289

Deductible property tax

$2,772

Your total deduction

$31,727

Your adjusted annual income

$150,000 - $31,727 = $118,273

Taxes on $118,273 (30%)

$35,482

Your old tax bill

$45,000

Your new tax bill

$35,482

Estimated tax savings

$9,518

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