BNBCalc Short Term Rental Investment Analysis 4029 W Bloomfield Rd

5 bed • 3 bath • 16 guests • $299,999

BNB

Calc

Report by:

laflanders87@gmail.com

Annual Revenue

$58,381

Profit (Cash Flow)

$34,141

Cap Rate

12.4%

Annual Revenue

$58,381

AirDNA projects $327/night at 49% occupancy ($58,523). Airbtics projects $296/night at 54% occupancy ($58,380). Airbtics predicts this property will perform in the 37% revenue percentile

BNB Calc projects a 54% occupancy rate, $296 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,063	$65,202	$74,460	$103,242
Occupancy	51%	54%	56%	68%
Nightly Rate	$260	$285	$310	$366

Seasonality (Profit by Month)

Return Metrics

10.72% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$34,141	$68,282	$102,423	$136,564	$170,705	$341,411	$1,024,233
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$299,999	$299,999	$299,999	$299,999	$299,999	$299,999	$299,999
Property Appreciation	$8,999	$18,269	$27,818	$37,652	$47,782	$103,174	$428,177
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.72%

Cap Rate

12.37%

Return on Investment

13.52%

4029 W Bloomfield Rd Phoenix, Arizona, 85029-2967

5 bed • 3 bath • 16 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$532,000

Zestimate

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$58,381

Annual Revenue

BNBCalc predicts this property will get $296 per night with 54% occupancy, putting it in the top 37% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$34,141

Profit

Revenue

$58,381

Operating Expenses

$21,269

Operating Income

$37,111

Mortgage & Taxes

$2,970

Profit (Cash Flow)

$34,141

$312,749

Cash Investment

Down Payment

$299,999

Renos & Furnishing

$12,750

Total

$312,749

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.72%

Cap Rate

12.37%

Return on Investment

13.52%

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

Deductible property tax

$2,970

Your total deduction

$5,046

Your adjusted annual income

$150,000 - $5,046 = $144,954

Taxes on $144,954 (30%)

$43,486

Your old tax bill

$45,000

Your new tax bill

$43,486

Estimated tax savings

$1,514

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

8,315 sqft

Year built:

1996

Size:

2,605 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 8,315 sqft

Building area: 2,605 sqft

Garage: No

Heating: Yes

Pool: Yes

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-6

Land Use: Residential

Parcel Number: 149-27-578

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed: 2023

Assessed Value: $43,580

County Est. Land Value: $87,100

Assessed Land Value: -

County Est. Structure Value: $348,700

Market Estimate: $447,934

Sale history

Date	Sale Price	% Financed	Buyer
07/26/19	$299,900	98%	Laura Flanders
08/01/19	$299,900	0%	Laura Flanders
05/10/16	$249,950	98%	Alyssia Moreno, Cristal Caballero
Invalid Date	$185,803	79%	Fessler,Lindsey J & I-Ping L

Ownership

Name: Laura Flanders

Owner Occupied: Yes

Owner Mailing Address: 4029 W Bloomfield Rd, Phoenix, Az 85029

Years Owned: 55

Home Equity: $186,890

Mortgage Balance Remaining: $296,910

Financed amount: 79%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No