BNBCalc.com Investment Analysis Report of AZ-101 Loop, Phoenix, AZ,

1 bed • 1 bath • 1 guests • $203,500

BNB

Calc

Return Metrics

-13.29% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.29%

Cap Rate

3.4%

Return on Investment

2.58%

Annual Revenue

$23,690

AirDNA projects $141/night at 46% occupancy ($23,689). Airbtics projects $130/night at 62% occupancy ($29,438). Airbtics predicts this property will perform in the 49% revenue percentile

User selected values for this report: 46% occupancy rate, $141 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$13,606	$23,718	$43,495	$79,140
Occupancy	45%	65%	80%	90%
Nightly Rate	$79	$96	$143	$233

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Rare Find Amazing Art House 1br 2ba 4 All you need	$36,736	$120	80%	1	2	2	1	$80	✅	✅	❌	N / Y	⭐️ 5 (33)	Profile
B La Casita Next Door a Desert Oasis	$33,445	$98	91%	1	1	3	1	$35	✅	❌	❌	N / Y	⭐️ 5 (331)	Profile
C Luxury Grand Design Solitude 384GK Fifth Wheel RV	$20,232	$76	68%	1	1	2	1	$100	❌	❌	✅	N / Y	⭐️ 4.9 (47)	Profile
D Private Urban Farm Stay	$27,084	$88	83%	1	1	4	2	$25	❌	❌	✅	N / Y	⭐️ 5 (140)	Profile
E The Suite in Glendale	$25,598	$93	73%	1	1	4	1	$50	✅	❌	❌	N / Y	⭐️ 5 (49)	Profile

Operating Expenses

Monthly Expenses

$1,397

Annual Expenses

$16,760

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$897

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$197

Management & Platform Fees

$59

Platform Fee (i.e. Airbnb)

$59

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,143

Annual Mortgage & Tax

$13,716

Downpayment

Purchase Price

$203,500

Percent Down

20%

Total Downpayment

$40,700

Total Loan Amount

$162,800

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$976

Property Tax Yearly

0.99%

Property Tax Monthly

$168

Mortgage Insurance (PMI)

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,658

Deductible property tax

$2,015

Est. Depreciation Value

$67,105

Profit on this property

$6,930

Your total deduction

$71,848

So, your new taxable income is your previous income minus your total deduction ($150,000 - $71,848)

$78,152

Your old tax bill

$45,000

Your new tax bill

$23,446

Estimated tax savings

$21,554

AZ-101 Loop Phoenix, Arizona

1 bed • 1 bath • 1 guests

Purchase Price

Est. $976/mo

Inquire about this property

Contact Test

Agent at BNB

$203,500

Zestimate

$23,690

Annual Revenue

BNBCalc predicts this property will get $130 per night with 62% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.29%

Cap Rate

3.4%

Return on Investment

2.58%

15 Long Term Rental Comparables

This property's projected long-term rent from Rentrange™ is $1,180/mo ($14,160/yr) and $-/mo from Zillow. Projected vacancy is -% and rent growth is $-/yr. View comparable long-term rentals below ranging from $1,110 to $1,250.

Name	Listed Rent	Sqft	Type	Beds	Baths	Listed on	Similarity	Distance
20003 N 23rd Ave	$1,128	620	Apartment	1	1	8/8	99.7%	0.12 mi
20003 N 23rd Ave	$1,370	620	Apartment	1	1	6/28	99.7%	0.12 mi
20003 N 23rd Ave	$1,275	608	Apartment	1	1	6/14	99.7%	0.12 mi
20003 N 23rd Ave	$1,192	608	Apartment	1	1	7/12	99.7%	0.12 mi
20003 N 23rd Ave	$1,115	580	Apartment	1	1	6/15	99.7%	0.12 mi

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

$9,658

Deductible property tax

$2,015

Your total deduction

$26,664

Your adjusted annual income

$150,000 - $26,664 = $123,336

Taxes on $123,336 (30%)

$37,001

Your old tax bill

$45,000

Your new tax bill

$37,001

Estimated tax savings

$7,999

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