BNBCalc Short Term Rental Investment Analysis 12918 W San Juan Ave, Litchfield Park, AZ 85340

4 bed • 4 bath • 12 guests • $970,000

BNB

Calc

Annual Revenue

$63,794

Profit (Cash Flow)

-$23,613

Cap Rate

4.3%

Annual Revenue

$63,794

AirDNA projects $426/night at 41% occupancy ($63,793). Airbtics projects $327/night at 53% occupancy ($63,300). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 41% occupancy rate, $426 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,599	$62,951	$92,331	$128,193
Occupancy	34%	55%	68%	74%
Nightly Rate	$225	$309	$365	$459

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful heated pool! Perfect for Families!	$95,816	$340	74%	4	2	3	$265	✅	❌	✅	Y / Y	⭐️ 4.9 (67)
Remodeled home, huge heated pool, Winter specials!	$93,164	$390	62%	4	4	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (14)
Modern 4bedroom w/ pool and king bed!	$54,350	$311	46%	4	2	1	$149	✅	❌	❌	Y / Y	⭐️ 4.8 (24)
Clean and Cozy Getaway	$79,518	$426	51%	4	4	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Lavish House w/ Home Theater & Fireplaces!	$96,826	$481	55%	4	4	3	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (11)
Cozy/Classy Valley of the Sun Vacation	$53,436	$200	73%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Litchfield Little Resort	$61,374	$249	64%	4	4	1	$250	❌	❌	✅	Y / N	⭐️ 4.4 (5)
Chic & Spacious 4BD w/ Refreshing Pool 5mi to SFS!	$54,888	$163	92%	4	2	28	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Cozy 4-bedroom home with heated pool & game room	$30,253	$256	31%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Near Westgate 5 miles from the State Farm Stadium	$40,707	$309	36%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
4BR sunny home with pool & children's items	$36,777	$314	32%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
El Rustic Castillo: Style and space galore!	$74,683	$262	74%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (10)
4-Bedrooms, 2.5 Baths, 6 People.	$34,557	$156	57%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

-10.08% 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)	-$23,612	-$47,225	-$70,838	-$94,451	-$118,063	-$236,127	-$708,383
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$776,000	$776,000	$776,000	$776,000	$776,000	$776,000	$776,000
Down Payment	$194,000	$194,000	$194,000	$194,000	$194,000	$194,000	$194,000
Property Appreciation	$29,100	$59,073	$89,945	$121,743	$154,495	$333,598	$1,384,444
Total Return	$975,487	$981,847	$989,106	$997,292	$1,006,431	$1,067,471	$1,646,061

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.08%

Cap Rate

4.31%

Return on Investment

6.41%

12918 W San Juan Ave Litchfield Park, AZ, 85340

4 bed • 4 bath • 12 guests

Purchase Price

Est. $4,653/mo

This property is for sale!

Contact Agent

-31

Airbnb Investor Score

-$23,612

Annual Profit

4.3%

Cap Rate

-10.1%

Cash on Cash

$63,794

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $426/night at 41% occupancy.Projected nightly rate is $327/night at 53% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

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

$60,947

Avg annual revenue

53%

Avg occupancy rate

$327

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

$20k

$45k

$70k

$100k

-$23,613

Profit

Revenue

$63,794

Operating Expenses

$21,973

Operating Income

$41,820

Mortgage & Taxes

$65,433

Profit (Cash Flow)

-$23,613

$234,100

Cash Investment

Down Payment

$194,000

Renos & Furnishing

$11,000

Closing Costs

$29,100

Total

$234,100

DSCR Ratio

Weak

0.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.08%

Cap Rate

4.31%

Return on Investment

6.41%

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

$46,037

Deductible property tax

$9,603

Your total deduction

$121,227

Your adjusted annual income

$150,000 - $121,227 = $28,773

Taxes on $28,773 (30%)

$8,632

Your old tax bill

$45,000

Your new tax bill

$8,632

Estimated tax savings

$36,368

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -