BNBCalc Short Term Rental Investment Analysis AZ-101 Loop, Phoenix, AZ,

1 bed • 1 bath • 1 guests • $203,500

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$23,690

Profit (Cash Flow)

-$6,797

Cap Rate

3.4%

Annual Revenue

$23,690

AirDNA projects $141/night at 46% occupancy ($23,689). Airbtics projects $130/night at 62% occupancy ($29,438). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 46% occupancy rate, $141 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$13,606	$23,718	$43,495	$79,140
Occupancy	45%	65%	80%	90%
Nightly Rate	$79	$96	$143	$233

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Rare Find Amazing Art House 1br 2ba 4 All you need	$36,736	$120	80%	1	2	1	$80	✅	✅	❌	Y / Y	⭐️ 5 (33)
La Casita Next Door a Desert Oasis	$33,445	$98	91%	1	1	1	$35	✅	❌	❌	N / Y	⭐️ 5 (331)
Luxury Grand Design Solitude 384GK Fifth Wheel RV	$20,232	$76	68%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.9 (47)
Private Urban Farm Stay	$27,084	$88	83%	1	1	2	$25	❌	❌	✅	Y / Y	⭐️ 5 (140)
The Suite in Glendale	$25,598	$93	73%	1	1	1	$50	✅	❌	❌	N / Y	⭐️ 5 (49)
Airstream at Arrandale Farms	$51,211	$141	91%	1	1	1	$50	❌	✅	❌	N / Y	⭐️ 5 (347)
The Cottage at Arrandale Farms	$35,646	$94	93%	1	1	1	$50	❌	✅	❌	N / Y	⭐️ 5 (393)
Beautiful suite in the Thunderbird.	$23,796	$79	74%	1	1	1	$75	✅	❌	❌	N / Y	⭐️ 4.8 (98)
Cute & Cozy 1 Bedroom Private Guest Suite	$13,831	$81	45%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.9 (96)
Chic luxe 1 bedroom apartment, sleeps 4	$35,135	$149	60%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (38)
Cozy 4 bed bunkhouse RV with kitchen and bathroom	$8,696	$88	27%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (61)
The Modern North Phx Home	$41,912	$350	32%	1	1	3	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Hidden Gem 15 mins 4rm Stadium	$15,851	$132	31%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.9 (17)
Artist Studio at Arrandale Farms	$59,096	$167	93%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (197)
Chic Phoenix Condo: Pool Access, Close to Hiking	$45,050	$226	53%	1	1	2	$155	✅	✅	❌	Y / Y	⭐️ 4.7 (11)
Guest Room with 1 King Bed with Sofa Bed at Hyatt Place Phoenix North	$28,131	$366	21%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.2 (16)
Paradise Valley Oasis	$20,020	$69	75%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (314)
Big City Desert Oasis!	$25,351	$69	89%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 4.9 (240)
Private PHX Guest Suite w/Patio + Parking	$19,996	$79	66%	1	1	3	$60	❌	❌	❌	N / Y	⭐️ 5 (116)
Orchard House Cozy Pool Casita	$16,779	$70	62%	1	1	1	$40	✅	❌	❌	N / Y	⭐️ 5 (158)
Guest Room with 2 Double Beds with Sofa Bed at Hyatt Place Phoenix North	$29,712	$369	22%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4 (21)
Private Guest Suite! Great Location Mountain Views	$17,996	$72	63%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (104)
cozy bunkhouse with secure gate.	$15,807	$95	45%	1	1	1	$10	❌	❌	❌	N / Y	⭐️ 5 (32)
Phoenix Couples’ Condo w/ Deck & Pool/Spa Access!	$74,340	$304	65%	1	1	2	$109	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Cozy Condo in Central Phoenix	$37,934	$118	83%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (65)
Cutest guesthouse	$10,828	$75	38%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 5 (72)
Desert Pool Oasis in Phx\|Casita\|HeatedPoolOption	$35,505	$175	54%	1	1	2	$119	✅	❌	✅	Y / Y	⭐️ 4.8 (4)
Spacious, quiet and cozy apt with lots of extras!	$57,882	$173	90%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (115)
Estudio con todos los servicios. su propio baño	$15,612	$95	43%	1	0	1	$25	❌	❌	❌	N / N	⭐️ 4.8 (45)
The Bunkhouse	$28,133	$90	84%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (17)
Farm stay 2 acres enjoy horses donkeys & ducks : )	$14,016	$97	39%	1	1	1	$8	❌	❌	❌	Y / N	⭐️ 4.7 (50)
North Phoenix: Private 1 bed/1 bath Guest Casita	$21,873	$108	55%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.8 (137)
Spectacular One Bedroom Guest Home	$26,869	$96	73%	1	1	4	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
The Mountain View Room + Porch	$16,882	$66	65%	1	1	1	$40	❌	❌	❌	N / N	⭐️ 4.8 (33)
Adorable bedroom/bath/kitchen with private entry	$19,612	$63	81%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 4.9 (48)
Newer 43 ft fifth wheel private parking & yard.	$19,208	$112	44%	1	2	1	$80	❌	❌	❌	N / N	⭐️ 5 (8)
The Zen Zone-Central PHX near Downtown	$21,176	$75	69%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (128)
RESORT LIVING AT THIS BEAUTIFUL GUESTHOUSE	$25,883	$136	52%	1	1	3	$75	✅	❌	✅	Y / Y	⭐️ 5 (97)
Beautiful/Clean N Mtn Tapatio Condo! No Ex Fees!	$27,812	$149	51%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (31)
Cute casita/pool/hot tub, close to everything	$29,371	$101	76%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (64)

Return Metrics

-13.31% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,797	-$13,594	-$20,392	-$27,189	-$33,987	-$67,974	-$203,922
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,999	$4,121	$6,375	$8,767	$11,307	$26,559	$162,800
Down Payment	$40,700	$40,700	$40,700	$40,700	$40,700	$40,700	$40,700
Property Appreciation	$6,105	$12,393	$18,869	$25,541	$32,412	$69,986	$290,447
Total Return	$42,006	$43,620	$45,552	$47,818	$50,432	$69,272	$290,025

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.31%

Cap Rate

3.4%

Return on Investment

2.55%

AZ-101 Loop Phoenix, Arizona

1 bed • 1 bath • 1 guests

Purchase Price

Est. $976/mo

Inquire about this property

Contact

test at Test

$203,500

Zestimate

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$23,690

Annual Revenue

BNBCalc predicts this property will get $130 per night with 62% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$28,251

Avg annual revenue

62%

Avg occupancy rate

$130

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$30k

$50k

$75k

-$6,797

Profit

Revenue

$23,690

Operating Expenses

$16,760

Operating Income

$6,930

Mortgage & Taxes

$13,727

Profit (Cash Flow)

-$6,797

$51,055

Cash Investment

Down Payment

$40,700

Renos & Furnishing

$4,250

Closing Costs

$6,105

Total

$51,055

DSCR Ratio

Weak

0.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.31%

Cap Rate

3.4%

Return on Investment

2.55%

STR 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

$9,658

Deductible property tax

$2,015

Your total deduction

$27,544

Your adjusted annual income

$150,000 - $27,544 = $122,456

Taxes on $122,456 (30%)

$36,737

Your old tax bill

$45,000

Your new tax bill

$36,737

Estimated tax savings

$8,263

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