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

1 bed • 1 bath • 1 guests • $309,500

BNB

Calc

Return Metrics

-14.44% 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

-14.44%

Cap Rate

3.22%

Return on Investment

1.88%

Annual Revenue

$27,181

Airbtics projects $122/night at 61% occupancy ($27,181). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$14,980	$23,748	$36,745	$62,442
Occupancy	44%	62%	78%	90%
Nightly Rate	$90	$101	$124	$183

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	$55,829	$187	79%	1	2	2	1	$80	✅	✅	❌	N / Y	⭐️ 5 (38)	Profile
B Modern 1-bedroom condo in North PHX with pool/spa.	$28,444	$121	62%	1	1	6	3	$50	✅	✅	✅	N / Y	⭐️ 4.9 (67)	Profile
C Luxury Grand Design Solitude 384GK Fifth Wheel RV	$20,894	$80	68%	1	1	2	1	$100	❌	❌	✅	N / Y	⭐️ 4.9 (48)	Profile
D La Casita Next Door a Desert Oasis	$41,336	$120	93%	1	1	3	1	$35	✅	❌	❌	N / Y	⭐️ 5 (337)	Profile
E The Suite in Glendale	$34,215	$126	73%	1	1	4	1	$50	✅	❌	❌	N / Y	⭐️ 5 (50)	Profile

Operating Expenses

Monthly Expenses

$1,434

Annual Expenses

$17,214

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$927

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$227

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,739

Annual Mortgage & Tax

$20,868

Downpayment

Purchase Price

$309,500

Percent Down

20%

Total Downpayment

$61,900

Total Loan Amount

$247,600

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,484

Property Tax Yearly

0.99%

Property Tax Monthly

$255

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

$14,689

Deductible property tax

$3,064

Est. Depreciation Value

$145,265

Profit on this property

$9,968

Your total deduction

$153,050

So, your new taxable income is your previous income minus your total deduction ($150,000 - $153,050)

-$3,050

Your old tax bill

$45,000

Your new tax bill

-$915

Estimated tax savings

$45,915

AZ-101 Loop Phoenix, Arizona

1 bed • 1 bath • 1 guests

Purchase Price

Est. $1,484/mo

Inquire about this property

Contact Agent

$309,500

Zestimate

$27,181

Annual Revenue

BNBCalc predicts this property will get $122 per night with 61% 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

-14.44%

Cap Rate

3.22%

Return on Investment

1.88%

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

$14,689

Deductible property tax

$3,064

Your total deduction

$54,087

Your adjusted annual income

$150,000 - $54,087 = $95,913

Taxes on $95,913 (30%)

$28,774

Your old tax bill

$45,000

Your new tax bill

$28,774

Estimated tax savings

$16,226

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