10255 N 45th Ave Glendale, Arizona, 85302-1901
4 bed • 2 bath • 12 guests • $429,500
Annual Revenue
$73,312
Profit (Cash Flow)
$21,133
Cap Rate
11.7%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $386/night at 52% occupancy ($73,312) Airbtics projects $250/night at 51% occupancy ($46,569)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$73,312
$73,312
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$36,277 | $219 | 44% | 4 | 3 | 8 | 1 | $379 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (32) | Profile | |
$94,167 | $338 | 73% | 4 | 2 | 9 | 3 | $350 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (8) | Profile | |
$60,858 | $209 | 76% | 4 | 2 | 8 | 4 | $300 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (48) | Profile | |
$89,576 | $373 | 64% | 4 | 2 | 9 | 2 | $250 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 5 (130) | Profile | |
$63,757 | $269 | 64% | 4 | 2 | 7 | 2 | $300 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (35) | Profile |
Return Metrics
19.33% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.33%
Cap Rate
11.66%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$20,385
Deductible property tax
$4,252
Your total deduction
$48,690
Your adjusted annual income
$150,000 - $48,690 = $101,310
Taxes on $101,310 (30%)
$30,393
Your old tax bill
$45,000
Your new tax bill
$30,393
Estimated tax savings
$14,607
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com