Airbnb Investor Score
-$34,699
Annual Profit
1.9%
Cap Rate
-20.1%
Cash on Cash
$31,930
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $115/night at 58% occupancy.Projected nightly rate is $141/night at 62% occupancy.
Top 51% of comparables
Top 46% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$32,796
Avg annual revenue
62%
Avg occupancy rate
$141
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$65k
Sign up to see the data on 40 all comparables
-$34,700
Profit
Revenue
$31,930
Operating Expenses
$17,831
Operating Income
$14,099
Mortgage & Taxes
$48,798
Profit (Cash Flow)
-$34,700
$172,882
Cash Investment
Down Payment
$144,680
Renos & Furnishing
$6,500
Closing Costs
$21,702
Total
$172,882
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.07%
Cap Rate
1.94%
STR 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 est deduction will be...
Deductible mortgage interest
$34,333
Deductible property tax
$7,162
Your total deduction
$107,263
Your adjusted annual income
$150,000 - $107,263 = $42,737
Taxes on $42,737 (30%)
$12,821
Your old tax bill
$45,000
Your new tax bill
$12,821
Estimated tax savings
$32,179
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:
5 sqft
Year built:
2004
Size:
2,475 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Heat Pump, Radiant Floor
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 5 sqft
- Building area: 2,475 sqft
- Garage: Yes
- Heating: Heat pump, radiant floor
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: Central Air, Heat Pump, 2 Hvac Units
- View: Desert, Mountain(s), Sunrise, Sunset
- Parking: RV Access/Parking, Attached, Garage Door Opener, Oversized, Storage, Utility Sink, Driveway
- Amenities: Convection Oven, Dishwasher, Electric Range, Garbage Disposal, Refrigerator, Water Purifier, Water Softener, Water Heater: Electric, Propane, Appliance Color: Stainless
- Price per square foot: $292
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 21103001S
- Flood Zone: No
Tax Info
- Year Assessed: 2025
- Assessed Value: $557,003
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $723,400
Schools
- High School: Marana High School with 4/10 star rating