BNBCalc Short Term Rental Investment Analysis 10492 N 128th Pl, Scottsdale, AZ 85259

3 bed • 0 bath • 9 guests • $2,870,900

BNB

Calc

Annual Revenue

$55,225

Profit (Cash Flow)

-$159,296

Cap Rate

1.2%

Annual Revenue

$55,225

Airbtics projects $252/night at 60% occupancy ($55,224). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $252 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,189	$53,526	$79,424	$126,062
Occupancy	47%	60%	73%	81%
Nightly Rate	$185	$238	$290	$404

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Relaxing Paradise Getaway \| Pool \| Mini Golf	$92,217	$307	81%	3	2	3	$295	✅	❌	❌	Y / Y	⭐️ 5 (61)
Barbie's Dreamworld Retreat\| Scottsdale\| w/Hot Tub	$74,156	$343	56%	3	2	2	$199	✅	✅	✅	Y / Y	⭐️ 4.8 (103)
5* Stay: Pool, spa, perfect for work & vacay!	$111,965	$437	69%	3	2	1	$199	✅	✅	✅	Y / Y	⭐️ 4.9 (77)
Poolside 3BR Condo \| Mt Views \| Luxury Community	$38,101	$111	90%	3	2	2	$192	✅	✅	❌	Y / Y	⭐️ 5 (26)
Comfy Scottsdale Home 3bd2ba•Spacious Private Yard	$58,071	$208	74%	3	2	3	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
3BR \| Dog-Friendly \| Private Pool \| Patio \| W/D	$39,295	$241	33%	3	2	1	$259	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
Sahuaro Villa with Pool + Great Location	$82,119	$273	80%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (69)
Casa Mescal - Luxury Resort Home - Pool/Spa	$90,279	$504	48%	3	2	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (79)
Paradise is just a stay away!	$62,051	$289	58%	3	2	5	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (82)
Putting Green, and Covered Outdoor. Pet Friendly.	$43,591	$154	70%	3	2	1	$339	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Resort-Style in the heart of North Scottsdale	$41,722	$130	87%	3	2	4	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (57)
Desert Escape	$36,716	$163	59%	3	3	2	$215	✅	✅	❌	Y / Y	⭐️ 5 (22)
Spacious 3BR \| Private Pool \| Patio \| W/D	$24,262	$210	19%	3	3	3	$250	✅	❌	❌	Y / Y	⭐️ 3.6 (3)
A modern oasis in Scottsdale with a heated pool!	$47,075	$218	59%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (116)
Scottsdale Home With Direct Bike Path Access	$52,814	$187	76%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Pool, Cozy Patio, Gas Grill & Walk to restaurants!	$59,962	$199	81%	3	2	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (22)
Warmth of a home - with the amenities of a resort	$34,111	$125	74%	3	2	7	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
The Rio House~ Peaceful & serene	$51,757	$189	72%	3	3	3	$295	✅	❌	✅	Y / Y	⭐️ 5 (26)
Scottsdale Condo- Heated Pool - Monthly Rental	$26,880	$108	68%	3	2	30	$160	✅	✅	❌	Y / Y	⭐️ 5 (94)
Becker Lane - New to Airbnb, Cozy, NICE home.	$73,892	$422	45%	3	2	2	$325	✅	✅	✅	Y / Y	⭐️ 4.9 (16)
3BR Dog Friendly \| Pool \| Patio \| Firepit	$29,789	$306	17%	3	3	1	$250	✅	❌	✅	Y / N	⭐️ 4.6 (34)
3BR desert retreat with a pool, hot tub, & grill	$43,637	$287	33%	3	2	2	$259	✅	✅	❌	Y / Y	⭐️ 4.4 (5)
Modern just remodeled3BR 2Bath House with Pool&Spa	$74,842	$349	58%	3	2	6	$250	✅	✅	✅	Y / Y	⭐️ 5 (20)
Sunburst Sanctuary with Pool and Hot Tub	$58,968	$251	62%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 4.5 (2)
Scottsdale Super Condo! Ground Floor Private!	$61,957	$293	57%	3	2	30	$339	✅	✅	❌	Y / Y	⭐️ 4.8 (5)
Desert Heat 3	$40,939	$236	43%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Scottsdale Sweetwater w/ Pool, Office & Billiards!	$66,554	$265	68%	3	2	3	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
Resort Condo w/ Pool - 7 Mi to TPC Scottsdale	$101,774	$403	69%	3	2	30	$284	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
North Scottsdale Oasis	$35,708	$180	54%	3	2	18	$70	✅	❌	❌	Y / Y	⭐️ 5 (5)
Desert Oasis in Scottsdale	$65,873	$245	73%	3	2	7	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
Quiet 3 bedroom guest suite with private entrance	$48,061	$282	45%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (19)
The Scottsdale White House	$21,841	$200	29%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (6)
Palm Scottsdale Getaway w/ Private Pool	$82,451	$557	40%	3	2	2	$99	❌	✅	✅	Y / Y	⭐️ 5 (1)
Prime Location, Mountain Views, Peaceful, Pristine	$60,076	$283	58%	3	2	7	$250	✅	✅	❌	Y / Y	⭐️ 5 (6)
Super clean townhouse in Scottsdale	$36,762	$162	62%	3	2	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (3)
Scottsdale Modern Luxury Resort Condo 3BR 2BA	$26,976	$134	55%	3	2	30	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Stunning 3B2B Home w/ Mountain Views Pets Welcome!	$62,518	$234	73%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Spacious, Cozy N Scottsdale 3b2b	$41,346	$143	79%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Scottsdale house with pool	$38,705	$235	45%	3	2	30	$400	✅	❌	❌	Y / Y	⭐️ 5 (1)
Dr Angie's Place -- North Scottsdale house	$85,095	$250	93%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

-23.83% 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)	-$159,296	-$318,592	-$477,888	-$637,184	-$796,481	-$1,592,962	-$4,778,886
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$28,203	$58,147	$89,937	$123,689	$159,521	$374,693	$2,296,720
Down Payment	$574,180	$574,180	$574,180	$574,180	$574,180	$574,180	$574,180
Property Appreciation	$86,127	$174,837	$266,209	$360,323	$457,259	$987,349	$4,097,527
Total Return	$529,214	$488,572	$452,439	$421,007	$394,480	$343,260	$2,189,541

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.83%

Cap Rate

1.19%

Return on Investment

-6.72%

10492 N 128th Pl Scottsdale, AZ, 85259

3 bed • 0 bath • 9 guests

Purchase Price

Est. $13,770/mo

This property is for sale!

Contact Agent

-96

Airbnb Investor Score

-$159,296

Annual Profit

1.2%

Cap Rate

-23.8%

Cash on Cash

$55,225

Annual Revenue

BNBCalc predicts this property will get $252 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$55,622

Avg annual revenue

60%

Avg occupancy rate

$252

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

$50k

$80k

$115k

-$159,296

Profit

Revenue

$55,225

Operating Expenses

$20,859

Operating Income

$34,366

Mortgage & Taxes

$193,662

Profit (Cash Flow)

-$159,296

$668,307

Cash Investment

Down Payment

$574,180

Renos & Furnishing

$8,000

Closing Costs

$86,127

Total

$668,307

DSCR Ratio

Weak

0.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-23.83%

Cap Rate

1.19%

Return on Investment

-6.72%

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

$136,256

Deductible property tax

$28,422

Your total deduction

$444,815

Your adjusted annual income

$150,000 - $444,815 = -$294,815

Taxes on -$294,815 (30%)

-$88,445

Your old tax bill

$45,000

Your new tax bill

-$88,445

Estimated tax savings

$133,445

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: -