Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1220 N 44th St, Phoenix, AZ, 85008

2 bed • 1 bath • 5 guests • $1,400

BNB

Calc

Annual Revenue

$36,561

Profit (Cash Flow)

$18,034

Cap Rate

1294.9%

Annual Revenue

$36,561

AirDNA projects $158/night at 59% occupancy ($34,048). Airbtics projects $143/night at 71% occupancy ($37,083). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $143 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,075$36,972$52,356$85,298
Occupancy61%77%86%90%
Nightly Rate$100$127$160$251

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$39,046
$129
78%
221$99❌✅✅Y / Y⭐️ 4.8 (41)
$22,513
$101
53%
221$99❌❌❌Y / Y⭐️ 4.8 (109)
$25,413
$81
75%
221$120❌❌❌Y / Y⭐️ 4.7 (317)
$95,476
$295
87%
221$59✅❌❌Y / Y⭐️ 5 (4)
$23,868
$83
70%
222$90❌❌❌N / Y⭐️ 4.9 (143)
$33,794
$135
64%
223$181✅✅❌Y / Y⭐️ 4.8 (15)
$47,461
$160
79%
221$149✅✅❌Y / Y⭐️ 4.8 (7)
$36,041
$120
77%
221$85✅❌❌Y / Y⭐️ 4.9 (415)
$39,314
$134
77%
221$115✅✅❌Y / Y⭐️ 4.9 (50)
$25,771
$82
83%
222$90✅✅❌Y / Y⭐️ 5 (222)
$34,678
$97
97%
223$100✅✅✅Y / Y⭐️ 4.9 (310)
$57,064
$194
78%
223$100✅✅✅Y / Y⭐️ 4.8 (132)
$43,975
$295
40%
222$120✅✅✅Y / Y⭐️ 5 (29)
$46,846
$166
75%
221$130✅✅❌Y / Y⭐️ 5 (96)
$29,467
$139
55%
222$65❌❌❌N / Y⭐️ 4.9 (113)
$33,006
$95
86%
221$190✅✅❌Y / Y⭐️ 4.9 (65)
$26,887
$135
51%
223$140❌❌❌Y / Y⭐️ 5 (20)
$73,115
$317
62%
2230$125❌✅✅Y / Y⭐️ 4.8 (22)
$43,838
$124
94%
2230$175✅✅✅Y / Y⭐️ 4.8 (52)
$40,306
$127
81%
211$99❌✅✅Y / Y⭐️ 4.8 (61)
$37,518
$104
87%
221$90✅❌✅Y / Y⭐️ 5 (73)
$52,810
$161
84%
213$160❌❌❌Y / Y⭐️ 4.9 (63)
$70,999
$209
90%
217$98❌✅✅Y / Y⭐️ 5 (35)
$43,671
$137
85%
223$175✅✅❌Y / Y⭐️ 5 (39)
$33,792
$106
84%
212$80❌❌✅Y / Y⭐️ 4.9 (302)
$20,151
$95
53%
221$88✅✅❌Y / Y⭐️ 4.8 (16)
$34,488
$258
35%
222$279✅✅❌Y / Y⭐️ 4 (5)
$15,132
$120
33%
211$175✅❌✅Y / Y⭐️ 4.8 (5)
$34,117
$154
60%
212$20❌❌✅Y / Y⭐️ 5 (61)
$27,372
$114
65%
223$125✅✅❌Y / Y⭐️ 4.8 (39)
$21,820
$78
68%
212$125❌❌❌Y / Y⭐️ 4.7 (28)
$31,523
$87
99%
227$0✅✅❌Y / Y⭐️ 5 (46)
$43,159
$127
90%
2228$250✅✅✅Y / Y⭐️ 4.8 (9)
$32,345
$103
73%
221$80❌❌❌Y / Y⭐️ 5 (21)
$50,596
$144
96%
2230$175✅❌❌Y / Y⭐️ 4.9 (11)
$26,048
$96
69%
212$150❌❌✅Y / Y⭐️ 4.9 (127)
$22,896
$127
45%
231$110✅✅✅Y / N⭐️ 4.7 (3)
$30,066
$90
89%
221$125❌❌✅Y / Y⭐️ 4.3 (34)
$58,447
$171
89%
227$225✅✅✅Y / Y⭐️ 4.7 (16)

Return Metrics

274.39% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,033$36,067$54,100$72,134$90,167$180,335$541,006
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,120$1,120$1,120$1,120$1,120$1,120$1,120
Down Payment$280$280$280$280$280$280$280
Property Appreciation$42$85$129$175$222$481$1,998
Total Return$19,475$37,552$55,630$73,709$91,790$182,217$544,405

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

274.39%

Cap Rate

1,294.85%

Return on Investment

275.24%

property-location

1220 N 44th St Phoenix, Arizona, 85008

2 bed • 1 bath • 5 guests

Est. $7/mo

Agent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide


Laws


Market Data

12287

Airbnb Investor Score

$18,033

Annual Profit

1294.9%

Cap Rate

274.4%

Cash on Cash

$36,561

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $158/night at 59% occupancy ($34,048.04). Airbtics projects $143/night at 71% occupancy ($37,083).

Top 61% of comparables

Top 31% 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.

$38,101

Avg annual revenue

71%

Avg occupancy rate

$143

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

$40k

$70k

$95k

Sign up to see the data on 40 all comparables

$18,034

Profit

Revenue

$36,561

Operating Expenses

$18,433

Operating Income

$18,128

Mortgage & Taxes

$94

Profit (Cash Flow)

$18,034

$6,572

Cash Investment

Down Payment

$280

Renos & Furnishing

$6,250

Closing Costs

$42

Total

$6,572

DSCR Ratio

Strong

191.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

274.39%

Cap Rate

1,294.85%

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

$66

Deductible property tax

$14

Your total deduction

-$17,032

Your adjusted annual income

$150,000 - -$17,032 = $167,032

Taxes on $167,032 (30%)

$50,110

Your old tax bill

$45,000

Your new tax bill

$50,110

Estimated tax savings

-$5,110

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:

900 sqft

Type:

APARTMENT

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: APARTMENT
  • Stories: 2
  • Lot size: -
  • Building area: 900 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: None
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools

  • Middle School: Pat Tillman Middle School with 3/10 star rating
  • High School: Camelback High School with 2/10 star rating