BNBCalc.com Investment Analysis Report of 8653 E Royal Palm Rd, Scottsdale, AZ, 85258

2 bed • 2 bath • 6 guests • $497,000

BNB

Calc

Return Metrics

-17.67% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-17.67%

Cap Rate

2.44%

Return on Investment

-1.28%

Annual Revenue

$29,709

AirDNA projects $83/night at 98% occupancy ($29,708). Airbtics projects $198/night at 65% occupancy ($47,006). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$26,936$39,547$76,484$99,209
Occupancy57%65%76%82%
Nightly Rate$127$163$270$324

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

McCormick Ranch Oasis
$92,869
$290
85%
2252$265✅✅✅N / Y⭐️ 5 (29)Profile

B

Prime Scottsdale Location- Golf and Attractions!
$31,442
$102
79%
2282$50✅✅❌N / Y⭐️ 4.8 (231)Profile

C

Luxury Condo w/Pool in McCormick Ranch.
$37,699
$135
75%
2251$160✅❌❌N / Y⭐️ 4.8 (80)Profile

D

Centrally Located McCormick Ranch, Scottsdale!
$38,277
$150
66%
2262$170✅✅❌N / Y⭐️ 4.8 (74)Profile

E

Scottsdale, AZ, 2-Bedroom #1
$75,471
$261
76%
2261$99✅✅❌N / Y⭐️ 5 (1)Profile

Operating Expenses

Monthly Expenses

$1,462

Annual Expenses

$17,542

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$948

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$248

Management & Platform Fees

$74

Platform Fee (i.e. Airbnb)

$74

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,793

Annual Mortgage & Tax

$33,516

Downpayment

Purchase Price

$497,000

Percent Down

20%

Total Downpayment

$99,400

Total Loan Amount

$397,600

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,384

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$410

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

$23,588

Deductible property tax

$4,920

Est. Depreciation Value

$233,060

Profit on this property

$12,167

Your total deduction

$249,402

So, your new taxable income is your previous income minus your total deduction ($150,000 - $249,402)

-$99,402

Your old tax bill

$45,000

Your new tax bill

-$29,821

Estimated tax savings

$74,821

property-location

8653 E Royal Palm Rd 2032 Scottsdale, Arizona, 85258

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,384/mo

Agent

Inquire about this property

Contact Agent

$1,255,500

Zestimate

-68

Airbnb Investor Score

-$21,349

Annual Profit

2.4%

Cap Rate

-17.7%

Cash on Cash

$29,709

Annual Revenue

BNBCalc predicts this property will get $198 per night with 65% 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

3%

Revenue Appreciation

0%

Cash on Cash Return

-17.67%

Cap Rate

2.44%

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

$23,588

Deductible property tax

$4,920

Your total deduction

$90,631

Your adjusted annual income

$150,000 - $90,631 = $59,369

Taxes on $59,369 (30%)

$17,811

Your old tax bill

$45,000

Your new tax bill

$17,811

Estimated tax savings

$27,189

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