9416 E Paseo Del Parque Tucson, Arizona, 85747-5245
3 bed • 3 bath • 9 guests • $351,500
$351,500
Zestimate
Est. $1,686/mo
Annual Revenue
$47,248
Profit (Cash Flow)
$3,726
Cap Rate
7.8%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $196/night at 66% occupancy ($47,248) Airbtics projects $174/night at 68% occupancy ($43,216)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$47,248
$47,248
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$59,242 | $202 | 78% | 3 | 2 | 7 | 2 | $105 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (116) | Profile | |
$109,532 | $315 | 92% | 3 | 2 | 7 | 1 | $165 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (78) | Profile | |
$65,901 | $225 | 79% | 3 | 2 | 6 | 4 | $120 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 5 (44) | Profile | |
$63,597 | $213 | 79% | 3 | 2 | 10 | 3 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (62) | Profile | |
$41,726 | $123 | 84% | 3 | 2 | 6 | 2 | $130 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (37) | Profile |
Return Metrics
4.15% 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
4.15%
Cap Rate
7.8%
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
$16,683
Deductible property tax
$3,480
Your total deduction
$46,075
Your adjusted annual income
$150,000 - $46,075 = $103,925
Taxes on $103,925 (30%)
$31,178
Your old tax bill
$45,000
Your new tax bill
$31,178
Estimated tax savings
$13,822
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