BNBCalc Short Term Rental Cohost Analysis 10918 W Bermuda Dr

3 bed • 2 bath • 8 guests • $430,800

BNB

Calc

Owner income

$29,642

Per year

This Airbnb could earn an additional

$1,179

Per month vs a Long-Term Rental

Annual Revenue range

$43,663 - $79,005

Annual Revenue

$42,346

AirDNA projects $244/night at 51% occupancy ($45,450). Airbtics projects $187/night at 62% occupancy ($42,346). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $187 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,903	$43,663	$63,041	$79,005
Occupancy	42%	66%	78%	87%
Nightly Rate	$163	$175	$211	$237

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Avondale's Adventures	$73,316	$213	89%	3	3	1	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (44)
Garden Lakes Home	$60,486	$166	98%	3	3	2	$130	✅	❌	❌	Y / Y	⭐️ 4.9 (52)
Luxury Arizona -Relax, Play, Eat 20 mins from WG	$20,627	$160	33%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (28)
Mod AZ Lakefront Oasis, Near Stadium & Westgate	$31,472	$196	43%	3	2	2	$75	✅	✅	❌	Y / Y	⭐️ 5 (66)
Cozy house near stadium w/ pool heater, BBQ	$29,013	$87	80%	3	2	3	$180	✅	❌	✅	Y / Y	⭐️ 4.6 (155)
Tu hogar lejos de casa	$45,833	$150	71%	3	2	1	$149	✅	❌	✅	Y / Y	⭐️ 4.8 (182)
Peaceful Lake Front Home - WestGate Entertainment	$54,272	$171	84%	3	2	4	$100	✅	✅	✅	Y / Y	⭐️ 4.9 (83)
Avondale Retreat w/ Grill - 15 Mi to Phoenix!	$63,321	$307	55%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 4.4 (13)
Cozy 2 Story Home. Welcome to Arizona!	$52,558	$210	66%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Comfortable 3 Bed 2 Bath Home	$15,998	$141	31%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Pool, fireplace, 5 mi from West Gate.	$61,385	$203	77%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (58)
Palm Paradise	$25,502	$251	27%	3	2	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (30)
3BR Garden Lakes home near Stadium/Spring Training	$42,423	$175	65%	3	2	4	$175	❌	✅	❌	Y / Y	⭐️ 5 (45)
Beautiful 3 bedroom with private heated pool.	$57,490	$216	70%	3	2	3	$190	✅	❌	✅	Y / Y	⭐️ 5 (5)
Quite Hood !	$30,499	$173	41%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.2 (4)

10918 W Bermuda Dr Avondale, Arizona, 85392-4302

3 bed • 2 bath • 8 guests

Inquire about this property

Contact Agent

Avondale

Zoning

Laws

$42,346

Annual Revenue

BNBCalc predicts this property will get $187 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$44,279

Avg annual revenue

62%

Avg occupancy rate

$187

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

$15k

$35k

$55k

$75k

$8,469

Profit

Revenue

$42,346

Cleaning

$6,035

Cohost commission

$8,469

Owner payout

$29,642

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

7,031 sqft

Year built:

1992

Size:

2,302 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
10747 W Ivory Ln	3	2	1,394	-	4,177	1993	$355,000	55
10730 W Clover Way	3	2	1,548	-	4,352	1990	$408,900	24
11552 W Sage Dr	-	3	1,564	-	7,728	1989	$0	-
3031 N Meadow Ln	-	3	2,382	-	7,013	1994	$550,000	-
10734 W Clover Way	4	3	2,254	-	4,643	1989	$427,500	-
11527 W Clover Way	5	3	2,247	-	6,181	1994	$480,000	140
11202 W Primrose Ln	4	2	2,223	-	8,002	1986	$458,000	34
10720 W Ashland Way	3	2	1,548	-	6,521	1989	$385,000	27
10645 W Monte Vista Rd	3	3	2,174	-	5,671	2002	$420,000	82
11133 W Cottonwood Ln	3	3	2,004	-	8,939	1997	$479,000	27

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 7,031 sqft

Building area: 2,302 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: PAD

Land Use: Residential

Parcel Number: 102-86-110

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed: 2023

Assessed Value: $39,730

County Est. Land Value: $79,400

Assessed Land Value: -

County Est. Structure Value: $317,900

Market Estimate: $462,078

Sale history

Date	Sale Price	% Financed	Buyer
06/18/21	$268,742	94%	Charles Samual Washington, Trisha Lynn Washington
02/09/17	$0	0%	Alan Harse
02/04/13	$190,000	98%	Richard Short
05/01/12	$147,400	0%	Alan Harse
Invalid Date	$120,453	89%	Joseph P Mezatis, Janis K Mezatis
Invalid Date	$0	0%	Udc Homes Inc
Invalid Date	$0	0%	Udc Homes Inc
Invalid Date	$0	0%	First Service Title Trust 1050
Invalid Date	$0	0%	First Service Title Trust 1050
Invalid Date	$0	0%	Udc Universal Development Ltd

Ownership

Name: Charles Samual Washington

Owner Occupied: Yes

Owner Mailing Address: 10918 W Bermuda Dr, Avondale, Az 85392

Years Owned: 36

Home Equity: $192,300

Mortgage Balance Remaining: $255,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

High School: Westview High School with 4/10 star rating