BNBCalc.com Investment Analysis Report of 17421 W Navajo St, Goodyear, AZ, 85338

4 bed • 3 bath • 12 guests • $297,600

BNB

Calc

Return Metrics

21.38% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

1%

Revenue Appreciation:

0%

Cash on Cash Return

21.38%

Cap Rate

12.43%

Return on Investment

28.83%

Annual Revenue

$58,256

AirDNA projects $275/night at 58% occupancy ($58,256). Airbtics projects $290/night at 64% occupancy ($67,789). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$40,736$63,455$98,061$139,460
Occupancy56%67%73%81%
Nightly Rate$194$251$357$459

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Beachy Getaway in Goodyear, AZ 12 guests; 4/2
$31,671
$192
42%
42122$220✅✅✅N / Y⭐️ 4.7 (198)Profile

B

Charming Goodyear home
$56,697
$378
38%
4282$125✅❌✅N / Y⭐️ 5 (8)Profile

C

Family Friendly 4 Bedroom Single Story House
$30,077
$193
39%
42102$150✅❌❌N / Y⭐️ 5 (24)Profile

D

Hot Pool! Goodyear Stadium! Gameroom Galore!
$47,321
$196
60%
4292$389✅❌✅N / Y⭐️ 4.8 (19)Profile

E

Boho Chic 4 Bed/2 Bath Vacation Home (heated pool)
$61,207
$193
81%
42102$190✅❌❌N / Y⭐️ 5 (70)Profile

Operating Expenses

Monthly Expenses

$1,771

Annual Expenses

$21,253

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,185

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$485

Management & Platform Fees

$146

Platform Fee (i.e. Airbnb)

$146

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,672

Annual Mortgage & Tax

$20,064

Downpayment

Purchase Price

$297,600

Percent Down

20%

Total Downpayment

$59,520

Total Loan Amount

$238,080

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,427

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$246

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$14,124

Deductible property tax

$2,946

Est. Depreciation Value

$143,944

Profit on this property

$37,003

Your total deduction

$124,011

So, your new taxable income is your previous income minus your total deduction ($150,000 - $124,011)

$25,989

Your old tax bill

$45,000

Your new tax bill

$7,797

Estimated tax savings

$37,203

property-location

17421 W Navajo St Goodyear, Arizona, 85338

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,427/mo

Agent

Inquire about this property

Contact Agent

$684,800

Zestimate

127

Airbnb Investor Score

$16,939

Annual Profit

12.4%

Cap Rate

21.4%

Cash on Cash

$58,256

Annual Revenue

BNBCalc predicts this property will get $290 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

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

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

1%

Revenue Appreciation

0%

Cash on Cash Return

21.38%

Cap Rate

12.43%

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

$14,124

Deductible property tax

$2,946

Your total deduction

$25,868

Your adjusted annual income

$150,000 - $25,868 = $124,132

Taxes on $124,132 (30%)

$37,240

Your old tax bill

$45,000

Your new tax bill

$37,240

Estimated tax savings

$7,760

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