BNBCalc Short Term Rental Investment Analysis 10410 N Cave Creek Rd 2027, Phoenix, AZ 85020

1 bed • 1 bath • 3 guests • $204,900

BNB

Calc

Annual Revenue

$31,959

Profit (Cash Flow)

$302

Cap Rate

6.9%

Annual Revenue

$31,959

AirDNA projects $125/night at 70% occupancy ($31,958). Airbtics projects $106/night at 59% occupancy ($22,842). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 70% occupancy rate, $125 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,547	$18,865	$28,819	$45,434
Occupancy	50%	55%	65%	75%
Nightly Rate	$77	$89	$112	$156

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Phoenix Couples’ Condo w/ Deck & Pool/Spa Access!	$57,255	$224	66%	1	1	2	$109	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
The Dome on the Range with Sweeping Mountain Preserve Views	$20,637	$99	50%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (277)
Beautiful/Clean N Mtn Tapatio Condo! No Ex Fees!	$27,812	$149	51%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (28)
North Mountain Getaway\|Free Parking\|Desert Oasis	$11,683	$84	38%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Lovely 1 bedroom in the Point Resort Condominiums	$25,266	$117	59%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Home in PHX\| Near downtown\|Big yard\|Free Parking	$14,816	$88	46%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
1 - Mountain View Resort w/3 Heated Pools & Spas!	$22,568	$61	93%	1	1	4	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (26)
Hardaway Tower Between Iconic Geodesic Domes	$15,875	$74	51%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (147)
Sue's Place	$21,106	$91	63%	1	1	5	$40	✅	✅	❌	Y / N	⭐️ 4.2 (7)
Phoenix Condo 1 Bed Ground Level Access to 3 Pools	$21,347	$75	73%	1	1	7	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (35)

Return Metrics

0.58% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$302	$604	$906	$1,209	$1,511	$3,022	$9,068
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$163,920	$163,920	$163,920	$163,920	$163,920	$163,920	$163,920
Down Payment	$40,980	$40,980	$40,980	$40,980	$40,980	$40,980	$40,980
Property Appreciation	$6,147	$12,478	$18,999	$25,716	$32,635	$70,468	$292,446
Total Return	$211,349	$217,982	$224,806	$231,825	$239,046	$278,391	$506,414

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.58%

Cap Rate

6.89%

Return on Investment

16.47%

10410 N Cave Creek Rd 2027 Phoenix, AZ, 85020

1 bed • 1 bath • 3 guests

Purchase Price

Est. $983/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$302

Annual Profit

6.9%

Cap Rate

0.6%

Cash on Cash

$31,959

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $125/night at 70% occupancy.Projected nightly rate is $106/night at 59% occupancy.

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$23,836

Avg annual revenue

59%

Avg occupancy rate

$106

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

$25k

$40k

$60k

$302

Profit

Revenue

$31,959

Operating Expenses

$17,835

Operating Income

$14,124

Mortgage & Taxes

$13,822

Profit (Cash Flow)

$302

$51,377

Cash Investment

Down Payment

$40,980

Renos & Furnishing

$4,250

Closing Costs

$6,147

Total

$51,377

DSCR Ratio

Acceptable

1.02

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.58%

Cap Rate

6.89%

Return on Investment

16.47%

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

$9,725

Deductible property tax

$2,029

Your total deduction

$20,583

Your adjusted annual income

$150,000 - $20,583 = $129,417

Taxes on $129,417 (30%)

$38,825

Your old tax bill

$45,000

Your new tax bill

$38,825

Estimated tax savings

$6,175

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -