BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1221 E Broadway Rd, Tempe, AZ, 85282

2 bed • 2 bath • 6 guests • $1,800

BNB

Calc

Annual Revenue

$30,680

Profit (Cash Flow)

$12,891

Cap Rate

722.9%

Annual Revenue

$30,680

AirDNA projects $124/night at 64% occupancy ($28,985). Airbtics projects $129/night at 66% occupancy ($31,096). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $140 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,322$31,787$40,290$54,988
Occupancy55%70%75%85%
Nightly Rate$102$119$140$165

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
Desert Vibes * Hot Tub * Game Room * Private Yard

No image available

$29,188
$110
68%
212$150❌✅❌Y / Y⭐️ 5 (44)
Tempe Arizona State University ASU Executive Condo

No image available

$33,969
$154
60%
212$15✅✅❌Y / Y⭐️ 4.9 (46)
Top to bottom remodel in amazing location!

No image available

$25,306
$90
73%
211$60❌❌✅Y / Y⭐️ 4.7 (158)
Walk to Sights! 5 min to ASU/Mill and Scottsdale!

No image available

$38,996
$121
86%
211$65❌❌❌Y / Y⭐️ 4.7 (103)
Golf & Bocce Ball | Pac-Man | Mill Ave Airport ASU

No image available

$25,918
$87
75%
212$97❌❌❌Y / Y⭐️ 4.8 (53)
Centrally Located/Unique Decor

No image available

$38,837
$140
73%
212$89✅❌❌Y / Y⭐️ 5 (52)
Downtown Tempe Maple-Ash Patio Home Steps from ASU

No image available

$38,606
$135
75%
212$140❌❌✅Y / Y⭐️ 5 (44)
Modern Comfort Near ASU – Stylish 2BR Retreat!

No image available

$21,936
$92
59%
211$100✅❌✅Y / Y⭐️ 4.9 (26)
Amazing 2BR Getaway – Close to ASU & Attractions!

No image available

$22,838
$99
57%
211$100✅❌✅Y / Y⭐️ 4.9 (46)
See the Town! Right by everything! Walk to Mill!

No image available

$35,513
$109
86%
211$65❌❌❌Y / Y⭐️ 4.8 (137)
Walk to ASU and Mill! 2 BR / free covered parking!

No image available

$37,347
$117
86%
211$68❌❌❌Y / Y⭐️ 4.8 (78)
New. DT Trendy Bungalow in Tempe w/great backyard

No image available

$25,364
$105
66%
211$0❌❌❌Y / Y⭐️ 4.8 (294)
THE HOLLYWOOD~Tempe 2BR home near Air/ASU~King Bed

No image available

$26,592
$124
50%
211$100❌❌❌Y / Y⭐️ 5 (281)
Dwell well in this cozy 2-bedroom home.

No image available

$32,194
$103
85%
211$150❌❌❌Y / Y⭐️ 5 (43)
Heart of Tempe *Modern & Updated * Private Patio *

No image available

$22,863
$76
76%
211$129❌❌❌N / Y⭐️ 4.5 (93)
Updated Tempe 2 BR Apt.*Near ASU* Streaming TV!

No image available

$26,295
$76
84%
211$129❌❌❌Y / Y⭐️ 4.7 (102)
Moda Tempe - Relaxing Getaway

No image available

$26,930
$173
41%
212$90✅❌✅Y / N⭐️ 4.8 (29)
Librarian’s Loft at ASU

No image available

$34,338
$124
72%
211$125✅✅✅Y / Y⭐️ 5 (86)
Hidden Gem Casita

No image available

$44,530
$130
89%
212$140✅❌❌Y / Y⭐️ 4.9 (66)
Close to everything cute and spacious condo!

No image available

$27,596
$93
76%
211$60❌❌✅Y / Y⭐️ 4.7 (126)
House/Back Yard/ In Striking Location/Tempe's Best

No image available

$28,099
$102
70%
212$120✅❌❌Y / Y⭐️ 4.8 (147)
House in Tempe for 6

No image available

$19,371
$110
46%
211$35❌❌✅Y / Y⭐️ 4 (13)
Trendy Mid Century Cottage close to all in Tempe

No image available

$34,210
$126
72%
212$150❌❌✅Y / Y⭐️ 4.8 (16)
Walk to Mill Ave! Crisp and Clean Tempe 2BR

No image available

$32,205
$111
75%
211$65❌❌❌Y / Y⭐️ 4.7 (224)
Tempe ASU Spring Training 2bd Nice Area Extras!

No image available

$19,939
$107
49%
222$98❌❌❌Y / Y⭐️ 4.8 (113)
Quiet Getaway Near Downtown Tempe | Unit C

No image available

$16,416
$99
41%
213$150❌❌✅Y / Y⭐️ 4.8 (16)
Urban Charm Near ASU & Mill Ave

No image available

$44,743
$143
75%
212$175❌❌✅Y / Y⭐️ 5 (19)
Arizona State University Tempe ASU Executive Condo

No image available

$28,901
$157
50%
222$10✅❌❌Y / Y⭐️ 4.8 (158)
Peaceful_2BD Near PHX Airport_FreeParking_TV_Gym

No image available

$31,676
$157
48%
221$178✅❌✅Y / Y⭐️ 4.9 (83)
Newly Updated Tempe W/magical Backyard Walked to Brewery

No image available

$41,206
$137
75%
222$100❌❌❌Y / Y⭐️ 4.9 (348)
Refurbished_ 2BD2BA w/ QueenBed+ASU+WiFi+TV+Gym

No image available

$17,895
$87
44%
221$185✅❌✅Y / Y⭐️ 4.7 (53)
2BR house with pool, enclosed yard & central AC

No image available

$26,921
$142
39%
222$201✅❌❌Y / Y⭐️ 4.8 (41)
The Cool Cactus Condo with Pool and Jacuzzi

No image available

$42,715
$165
68%
222$150✅✅❌Y / Y⭐️ 5 (13)
Urban Explorer: 2BR ASU & Mill

No image available

$34,625
$138
65%
212$100❌❌✅Y / Y⭐️ 5 (7)
Cozy Downtown Tempe Apartment

No image available

$29,614
$115
70%
214$50❌❌✅Y / N⭐️ 4.7 (14)
Downtown Tempe Modern Farmhouse

No image available

$58,372
$218
72%
222$115❌❌✅Y / Y⭐️ 5 (79)
Downtown Tempe Maple-Ash Patio Home Steps from ASU

No image available

$43,527
$137
84%
222$140❌❌✅Y / Y⭐️ 5 (64)
Comfy and Fun!

No image available

$28,755
$106
71%
222$85✅✅✅Y / Y⭐️ 4.8 (117)
Heart of Tempe! Walk to ASU/Mill Ave/TempeTownLake

No image available

$31,615
$193
44%
234$200✅❌❌Y / Y⭐️ 5 (60)
Walk to downtown, Town Lake, ASU, near Scottsdale

No image available

$93,931
$375
68%
232$75✅❌✅Y / Y⭐️ 5 (21)

Return Metrics

186.44% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,890$25,781$38,671$51,562$64,453$128,906$386,718
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,440$1,440$1,440$1,440$1,440$1,440$1,440
Down Payment$360$360$360$360$360$360$360
Property Appreciation$54$109$166$225$286$619$2,569
Total Return$14,744$27,690$40,638$53,588$66,539$131,325$391,087

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

186.44%

Cap Rate

722.89%

Return on Investment

187.47%

property-location

1221 E Broadway Rd Tempe, Arizona, 85282

2 bed • 2 bath • 6 guests

Est. $9/mo

Agent

Inquire about this property

Contact Agent

Tempe

Guide

Zoning

Guide


Laws

6931

Airbnb Investor Score

$12,890

Annual Profit

722.9%

Cap Rate

186.4%

Cash on Cash

$30,680

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $124/night at 64% occupancy.Projected nightly rate is $129/night at 66% occupancy.

Top 68% of comparables

Top 26% 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.

$32,997

Avg annual revenue

66%

Avg occupancy rate

$129

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

$65k

$95k

Sign up to see the data on 40 all comparables

$12,891

Profit

Revenue

$30,680

Operating Expenses

$17,668

Operating Income

$13,012

Mortgage & Taxes

$121

Profit (Cash Flow)

$12,891

$6,914

Cash Investment

Down Payment

$360

Renos & Furnishing

$6,500

Closing Costs

$54

Total

$6,914

DSCR Ratio

Strong

107.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

186.44%

Cap Rate

722.89%

Profit (Cummulative)

$12,891

$1,440

$6,500

$54

$0

Total Gain

$12,962

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

$85

Deductible property tax

$18

Your total deduction

-$11,815

Your adjusted annual income

$150,000 - -$11,815 = $161,815


Taxes on $161,815 (30%)

$48,545

Your old tax bill

$45,000

Your new tax bill

$48,545


Estimated tax savings

-$3,545

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:

2016

Size:

978 sqft

Type:

APARTMENT

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: APARTMENT
  • Stories: 3
  • Lot size: -
  • Building area: 978 sqft
  • 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: No

Tax Info

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


Schools

  • Middle School: Connolly Middle School with 4/10 star rating
  • High School: McClintock High School with 5/10 star rating