BNBCalc Short Term Rental Investment Analysis 1015 S Val Vista Dr 97, Mesa, AZ 85204

3 bed • 3.67 bath • 9 guests • $2,300

BNB

Calc

Annual Revenue

$46,178

Profit (Cash Flow)

$26,340

Cap Rate

1151.9%

Annual Revenue

$46,178

AirDNA projects $269/night at 47% occupancy ($46,177). Airbtics projects $177/night at 65% occupancy ($42,021). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 47% occupancy rate, $269 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,466	$45,123	$56,700	$65,545
Occupancy	61%	66%	74%	81%
Nightly Rate	$152	$175	$195	$204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
QUIET & PEACEFUL home! With heated swimming pool.	$51,717	$188	68%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (70)
Slice of Paradise - Heated pool included!	$71,699	$243	77%	3	2	3	$149	✅	❌	✅	Y / Y	⭐️ 5 (33)
Beautiful townhouse in popular gated community	$41,689	$183	61%	3	3	2	$100	✅	✅	✅	Y / Y	⭐️ 5 (11)
NEW Rare and Beautiful Home for Family Vacation	$55,880	$167	84%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Rockhofer Haus Mesa, 3 bedroom, 2 bath, & pool.	$51,815	$150	81%	3	2	2	$227	✅	❌	✅	Y / Y	⭐️ 4.9 (87)
Private, Heated pool/ slide. issueJust a call away	$36,356	$161	58%	3	3	3	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (40)
Cheerful Desert Oasis 3 bedroom home with hot tub	$51,099	$200	65%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (47)
Heated Pool and Centrally Located and Privacy	$35,915	$145	63%	3	2	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (43)
3-bedroom residential home "Best Nest"	$37,191	$138	67%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (80)

Return Metrics

278.82% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,339	$52,679	$79,018	$105,358	$131,697	$263,395	$790,186
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,840	$1,840	$1,840	$1,840	$1,840	$1,840	$1,840
Down Payment	$460	$460	$460	$460	$460	$460	$460
Property Appreciation	$69	$140	$213	$288	$366	$791	$3,282
Total Return	$28,708	$55,119	$81,531	$107,946	$134,364	$266,486	$795,768

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

278.82%

Cap Rate

1,151.94%

Return on Investment

279.79%

1015 S Val Vista Dr 97 Mesa, AZ, 85204

3 bed • 3.67 bath • 9 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

11020

Airbnb Investor Score

$26,339

Annual Profit

1151.9%

Cap Rate

278.8%

Cash on Cash

$46,178

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $269/night at 47% occupancy.Projected nightly rate is $177/night at 65% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$45,684

Avg annual revenue

65%

Avg occupancy rate

$177

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

$20k

$40k

$55k

$75k

$26,340

Profit

Revenue

$46,178

Operating Expenses

$19,683

Operating Income

$26,495

Mortgage & Taxes

$155

Profit (Cash Flow)

$26,340

$9,447

Cash Investment

Down Payment

$460

Renos & Furnishing

$8,918

Closing Costs

$69

Total

$9,447

DSCR Ratio

Strong

170.77

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

278.82%

Cap Rate

1,151.94%

Return on Investment

279.79%

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

$109

Deductible property tax

$23

Your total deduction

-$24,881

Your adjusted annual income

$150,000 - -$24,881 = $174,881

Taxes on $174,881 (30%)

$52,464

Your old tax bill

$45,000

Your new tax bill

$52,464

Estimated tax savings

-$7,464

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: -