BNBCalc Short Term Rental Investment Analysis 10755 E Cholla Ln, Scottsdale, AZ 85259

5 bed • 5 bath • 15 guests • $3,700,000

BNB

Calc

Annual Revenue

$196,377

Profit (Cash Flow)

-$92,422

Cap Rate

4.2%

Annual Revenue

$196,377

AirDNA projects $1,911/night at 47% occupancy ($328,051). Airbtics projects $927/night at 58% occupancy ($196,377). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 58% occupancy rate, $927 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$90,028	$143,325	$300,467	$506,002
Occupancy	49%	55%	65%	82%
Nightly Rate	$502	$712	$1,263	$1,686

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4Million$Designer WaterslideWonderland+Theatre+Gym+SportCourt+Shuffleboard Court	$346,726	$1,662	57%	5	5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (16)
Scottsdale Paradise-Heated Pool + Putting Green!	$114,235	$578	54%	5	4	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
PrivateParadiseResort w/Waterslide+Basketball+Golf	$237,088	$1,322	49%	5	3	3	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (40)
Sunridge by AvantStay \| Gorgeous Scottsdale Estate	$102,341	$451	62%	5	4	1	$0	✅	✅	✅	Y / Y	⭐️ 4.3 (7)
Hot Pool! 3500ft² Modern 5Br Home Superb Yard	$149,760	$499	82%	5	4	3	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (16)
Fabulous Vacation Oasis, Casa Camino	$151,900	$847	49%	5	4	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
Private Mini-Resort w/ Salt water pool & spa- NEW!	$101,522	$414	67%	5	5	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (8)
Entertaining Scottsdale Estate - Pickle-ball,	$164,906	$512	88%	5	5	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (7)
♥Idyllic Resort♥WaterSlide♥Pikle-Ball♥Golf♥BBQ♥Spa	$250,739	$1,903	36%	5	6	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (14)
Aerie Resort6000 sqftWaterSlidePickleBall*Golf	$167,093	$1,087	42%	5	6	3	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (5)

Return Metrics

-10.69% 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)	-$92,422	-$184,844	-$277,266	-$369,689	-$462,111	-$924,222	-$2,772,668
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,960,000	$2,960,000	$2,960,000	$2,960,000	$2,960,000	$2,960,000	$2,960,000
Down Payment	$740,000	$740,000	$740,000	$740,000	$740,000	$740,000	$740,000
Property Appreciation	$111,000	$225,330	$343,089	$464,382	$589,314	$1,272,490	$5,280,871
Total Return	$3,718,577	$3,740,485	$3,765,823	$3,794,693	$3,827,202	$4,048,267	$6,208,202

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.69%

Cap Rate

4.24%

Return on Investment

6.35%

10755 E Cholla Ln Scottsdale, AZ, 85259

5 bed • 5 bath • 15 guests

Purchase Price

Est. $17,747/mo

This property is for sale!

Contact Agent

-34

Airbnb Investor Score

-$92,422

Annual Profit

4.2%

Cap Rate

-10.7%

Cash on Cash

$196,377

Annual Revenue

BNBCalc predicts this property will get $927 per night with 58% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$178,631

Avg annual revenue

58%

Avg occupancy rate

$927

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

$100k

$180k

$260k

$350k

-$92,422

Profit

Revenue

$196,377

Operating Expenses

$39,209

Operating Income

$157,168

Mortgage & Taxes

$249,590

Profit (Cash Flow)

-$92,422

$864,250

Cash Investment

Down Payment

$740,000

Renos & Furnishing

$13,250

Closing Costs

$111,000

Total

$864,250

DSCR Ratio

Weak

0.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.69%

Cap Rate

4.24%

Return on Investment

6.35%

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

$175,606

Deductible property tax

$36,630

Your total deduction

$460,803

Your adjusted annual income

$150,000 - $460,803 = -$310,803

Taxes on -$310,803 (30%)

-$93,241

Your old tax bill

$45,000

Your new tax bill

-$93,241

Estimated tax savings

$138,241

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -