AZ-101 Loop Phoenix, Arizona
1 bed • 1 bath • 1 guests • $203,500
$203,500
Zestimate
Est. $976/mo
Annual Revenue
$23,690
Profit (Cash Flow)
-$6,786
Cap Rate
3.4%
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $141/night at 46% occupancy ($23,690) Airbtics projects $130/night at 62% occupancy ($29,439)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$23,690
$23,690
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$36,736 | $120 | 80% | 1 | 2 | 2 | 1 | $80 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 5 (33) | Profile | |
$33,445 | $98 | 91% | 1 | 1 | 3 | 1 | $35 | ✅ | ❌ | ❌ | No / Yes | ⭐️ 5 (331) | Profile | |
$20,232 | $76 | 68% | 1 | 1 | 2 | 1 | $100 | ❌ | ❌ | ✅ | No / Yes | ⭐️ 4.9 (47) | Profile | |
$27,084 | $88 | 83% | 1 | 1 | 4 | 2 | $25 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (140) | Profile | |
$25,598 | $93 | 73% | 1 | 1 | 4 | 1 | $50 | ✅ | ❌ | ❌ | No / Yes | ⭐️ 5 (49) | Profile |
Return Metrics
-13.29% 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
-13.29%
Cap Rate
3.4%
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
$9,658
Deductible property tax
$2,015
Your total deduction
$35,466
Your adjusted annual income
$150,000 - $35,466 = $114,534
Taxes on $114,534 (30%)
$34,360
Your old tax bill
$45,000
Your new tax bill
$34,360
Estimated tax savings
$10,640
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