BNBCalc Short Term Rental Investment Analysis 10078 W Mariposa St, Phoenix, AZ 85037

3 bed • 2 bath • 9 guests • $365,000

BNB

Calc

Annual Revenue

$52,942

Profit (Cash Flow)

$7,758

Cap Rate

8.9%

Annual Revenue

$52,942

AirDNA projects $223/night at 65% occupancy ($52,942). Airbtics projects $240/night at 62% occupancy ($54,348). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, $223 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,012	$48,669	$70,608	$120,403
Occupancy	50%	64%	76%	85%
Nightly Rate	$169	$201	$244	$373

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
King bd Camelback Ranch Glendale stadium 3 bd pool	$39,954	$151	70%	3	2	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (106)
Phoenix Home w/ Pool < 1 Mi to Camelback Ranch!	$108,886	$380	77%	3	2	2	$145	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
* Stone Heart * New Listing	$28,413	$146	51%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (45)
Final Four! 2 Minutes From Stadium 3bedroom home	$30,561	$100	71%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (156)
Event Epicenter, Heated Pool, Game Room, Near Stad	$78,197	$282	69%	3	2	2	$267	✅	❌	✅	Y / Y	⭐️ 4.7 (52)
Back Yard Oasis-Heated Pool, Hot Tub, Golf!	$61,009	$194	83%	3	2	3	$190	✅	✅	✅	Y / Y	⭐️ 4.8 (127)
One exit from Westgate Entertainment District	$55,704	$193	76%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (27)
Spacious 3 BR, 1.5 Bath w Pool, Near Stadium	$35,437	$124	73%	3	2	2	$115	✅	❌	❌	Y / Y	⭐️ 4.6 (154)
Hideaway Pool Home! Near Stadiums.	$60,888	$213	72%	3	2	2	$339	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Entire home near Westgate with game room	$49,304	$197	64%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Phoenix Retreat - 2 Mi to State Farm Stadium!	$93,239	$503	48%	3	2	2	$232	✅	✅	✅	Y / Y	⭐️ 4.9 (36)
Phoenix Home w/ Patio, 2 Mi to State Farm Stadium	$69,014	$367	49%	3	2	2	$186	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Heat it up on Devonshire	$40,480	$170	59%	3	2	2	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (74)
Full Modern Home5 Mins To Entertainment District	$55,206	$160	85%	3	2	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (148)
Cozy home five minutes to Cards Stadium!	$34,668	$151	61%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.7 (49)
Gorgeous home with pool, Centrally located to all!	$66,829	$206	87%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (64)
Phoenix Condo w/ Pool & Hot Tub - Dog Friendly!	$69,793	$373	50%	3	2	3	$155	✅	✅	✅	Y / Y	⭐️ 5 (4)
Avondale Retreat w/ Grill - 15 Mi to Phoenix!	$71,607	$324	59%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 4.4 (13)
Mod AZ Lakefront Oasis, Near Stadium & Westgate	$31,195	$200	42%	3	2	2	$75	✅	✅	❌	Y / Y	⭐️ 5 (69)
Family Friendly Home near State Farm Stadium	$38,137	$157	60%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (26)
Garden Lakes Home	$60,916	$169	97%	3	3	2	$130	✅	❌	❌	Y / Y	⭐️ 4.9 (60)
Amazing House FULL of Games and a POOL	$53,095	$170	82%	3	2	2	$165	✅	❌	✅	Y / Y	⭐️ 4.8 (54)
Starry Cardinal Stadium	$41,270	$200	53%	3	2	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (21)
Peaceful Lake Front Home - WestGate Entertainment	$59,929	$183	88%	3	2	3	$100	✅	✅	✅	Y / Y	⭐️ 4.9 (90)
Spacious Modern 3bdrm/2ba, Heated Pool Home	$59,099	$225	68%	3	2	3	$135	✅	❌	❌	Y / Y	⭐️ 5 (148)
3BD/2BA Comfy Condo Near Westgate	$35,534	$124	77%	3	2	5	$110	✅	✅	❌	Y / Y	⭐️ 5 (136)
Relax & Unwind Near 2 Major Location(s)	$55,340	$233	63%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Walk to State Farm Stadium & Desert Diamond Arena	$51,294	$225	60%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (39)
Pool, fireplace, 5 mi from West Gate.	$64,670	$222	76%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (61)
~Glendale's Desert Daze~	$57,624	$208	75%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cozy 2 Story Home. Welcome to Arizona!	$49,146	$202	64%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Cardinal Stadium Moonlight	$37,482	$200	47%	3	2	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (38)
3BR Garden Lakes home near Stadium/Spring Training	$39,134	$175	60%	3	2	4	$175	❌	✅	❌	Y / Y	⭐️ 5 (45)
Excelente !Piscina /Jacuzzi Asador & Barra	$37,362	$232	44%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (39)
State Farm Cardinals Stadium Sox Dodgers 500 MBPS	$27,872	$214	33%	3	2	2	$595	✅	❌	✅	Y / Y	⭐️ 4.8 (14)
The Lion’s Zen	$69,629	$277	64%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (38)
The Stadium House ~closest home to the stadium	$47,009	$139	86%	3	2	1	$165	❌	✅	✅	Y / Y	⭐️ 5 (59)

Return Metrics

8.39% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,757	$15,515	$23,273	$31,031	$38,789	$77,578	$232,736
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$292,000	$292,000	$292,000	$292,000	$292,000	$292,000	$292,000
Down Payment	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000
Property Appreciation	$10,950	$22,228	$33,845	$45,810	$58,135	$125,529	$520,950
Total Return	$383,707	$402,744	$422,119	$441,842	$461,924	$568,108	$1,118,687

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.39%

Cap Rate

8.87%

Return on Investment

24.11%

10078 W Mariposa St Phoenix, AZ, 85037

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,751/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$7,757

Annual Profit

8.9%

Cap Rate

8.4%

Cash on Cash

$52,942

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $223/night at 65% occupancy.Projected nightly rate is $240/night at 62% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$52,854

Avg annual revenue

62%

Avg occupancy rate

$240

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

$25k

$55k

$80k

$110k

$7,758

Profit

Revenue

$52,942

Operating Expenses

$20,562

Operating Income

$32,380

Mortgage & Taxes

$24,622

Profit (Cash Flow)

$7,758

$92,450

Cash Investment

Down Payment

$73,000

Renos & Furnishing

$8,500

Closing Costs

$10,950

Total

$92,450

DSCR Ratio

Strong

1.32

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.39%

Cap Rate

8.87%

Return on Investment

24.11%

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

$17,323

Deductible property tax

$3,613

Your total deduction

$29,575

Your adjusted annual income

$150,000 - $29,575 = $120,425

Taxes on $120,425 (30%)

$36,127

Your old tax bill

$45,000

Your new tax bill

$36,127

Estimated tax savings

$8,873

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -