BNBCalc.com Investment Analysis Report of 7320 E Papago Dr

3 bed • 2 bath • 9 guests • $660,000

BNB

Calc

Return Metrics

2.71% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.71%

Cap Rate

7.4%

Return on Investment

19.1%

Annual Revenue

$71,895

AirDNA projects $266/night at 74% occupancy ($71,894). Airbtics projects $230/night at 72% occupancy ($60,484). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$36,636$58,879$99,703$129,176
Occupancy61%75%85%88%
Nightly Rate$158$205$310$388

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Family Fun Oasis: 5 Mins to Old Town + Game Room
$64,411
$282
62%
3383$175✅❌✅N / Y⭐️ 5 (48)Profile

B

Outdoor oasis grill games 10mins to Old Town ASU
$50,413
$151
86%
33101$240✅❌✅N / Y⭐️ 4.8 (118)Profile

C

3BD/3BA Roof Top Lounge with Game Room in TEMPE
$33,447
$98
84%
3462$275✅✅✅N / Y⭐️ 5 (100)Profile

D

Remodeled Modern Retreat With Private Heated Pool
$35,959
$106
74%
32101$250✅❌❌N / Y⭐️ 4.8 (267)Profile

E

Eclectic Escape w/Pool, Yard Games- Old Town/5min
$64,220
$186
90%
3262$122✅❌❌N / Y⭐️ 4.8 (121)Profile

Operating Expenses

Monthly Expenses

$1,919

Annual Expenses

$23,026

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,299

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$599

Management & Platform Fees

$180

Platform Fee (i.e. Airbnb)

$180

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$3,710

Annual Mortgage & Tax

$44,520

Downpayment

Purchase Price

$660,000

Percent Down

20%

Total Downpayment

$132,000

Total Loan Amount

$528,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$3,166

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$544

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

$31,324

Deductible property tax

$6,534

Est. Depreciation Value

$309,412

Profit on this property

$48,868

Your total deduction

$298,402

So, your new taxable income is your previous income minus your total deduction ($150,000 - $298,402)

-$148,402

Your old tax bill

$45,000

Your new tax bill

-$44,521

Estimated tax savings

$89,521

property-location

7320 E Papago Dr Scottsdale, Arizona, 85257

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,166/mo

Agent

Inquire about this property

Contact Agent

$367,500

Zestimate

31

Airbnb Investor Score

$4,348

Annual Profit

7.4%

Cap Rate

2.7%

Cash on Cash

$71,895

Annual Revenue

BNBCalc predicts this property will get $230 per night with 72% occupancy, putting it in the top 46% 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

3%

Revenue Appreciation

0%

Cash on Cash Return

2.71%

Cap Rate

7.4%

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

$31,324

Deductible property tax

$6,534

Your total deduction

$87,618

Your adjusted annual income

$150,000 - $87,618 = $62,382

Taxes on $62,382 (30%)

$18,715

Your old tax bill

$45,000

Your new tax bill

$18,715

Estimated tax savings

$26,285

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