BNBCalc Short Term Rental Investment Analysis 1332 W Ocotilla St, Safford, AZ, 85546

5 bed • 2 bath • 12 guests • $230,000

BNB

Calc

Annual Revenue

$63,005

Profit (Cash Flow)

$25,619

Cap Rate

17.9%

Annual Revenue

$63,005

AirDNA projects $255/night at 55% occupancy ($51,225). Airbtics projects $250/night at 69% occupancy ($63,004). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 69% occupancy rate, $250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,094	$71,162	$82,070	$100,309
Occupancy	66%	73%	77%	81%
Nightly Rate	$205	$251	$272	$320

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern, spacious, quiet oasis	$62,956	$249	66%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (24)
Sprawling luxury Estate	$83,360	$266	80%	5	3	1	$195	❌	✅	✅	Y / Y	⭐️ 5 (69)
Hill-Top Mediterranean Retreat	$83,637	$274	78%	5	3	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (90)
Newly remodeled w/ self check-in	$55,032	$203	71%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (61)
Stadium House I	$55,519	$197	77%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (52)
Spacious Home Central Safford	$44,228	$318	38%	4	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Pima ACE rental	$36,296	$211	47%	4	2	2	$0	❌	❌	❌	N / N	⭐️ 5 (11)
Thatcher Retreat	$67,056	$197	93%	4	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Brand New, Sprawling Retreat, Get-Away!	$64,147	$254	69%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
LaMark House with 2 pickleball courts	$94,297	$339	76%	5	3	1	$0	❌	✅	❌	Y / Y	⭐️ 4 (4)

Return Metrics

39.17% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,618	$51,237	$76,856	$102,475	$128,094	$256,189	$768,567
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$184,000	$184,000	$184,000	$184,000	$184,000	$184,000	$184,000
Down Payment	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000
Property Appreciation	$6,900	$14,007	$21,327	$28,867	$36,633	$79,100	$328,270
Total Return	$262,518	$295,244	$328,183	$361,342	$394,727	$565,289	$1,326,837

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

39.17%

Cap Rate

17.88%

Return on Investment

53.17%

1332 W Ocotilla St Safford, Arizona, 85546

5 bed • 2 bath • 12 guests

Purchase Price

Est. $1,103/mo

Inquire about this property

Contact Agent

$94,700

Zestimate

223

Airbnb Investor Score

$25,618

Annual Profit

17.9%

Cap Rate

39.2%

Cash on Cash

$63,005

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $255/night at 55% occupancy.Projected nightly rate is $250/night at 69% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$64,652

Avg annual revenue

69%

Avg occupancy rate

$250

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

$35k

$55k

$75k

$95k

$25,619

Profit

Revenue

$63,005

Operating Expenses

$21,871

Operating Income

$41,134

Mortgage & Taxes

$15,515

Profit (Cash Flow)

$25,619

$65,400

Cash Investment

Down Payment

$46,000

Renos & Furnishing

$12,500

Closing Costs

$6,900

Total

$65,400

DSCR Ratio

Strong

2.65

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

39.17%

Cap Rate

17.88%

Return on Investment

53.17%

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

$10,916

Deductible property tax

$2,277

Your total deduction

-$1,108

Your adjusted annual income

$150,000 - -$1,108 = $151,108

Taxes on $151,108 (30%)

$45,332

Your old tax bill

$45,000

Your new tax bill

$45,332

Estimated tax savings

-$332

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:

6,098 sqft

Year built:

1987

Size:

630 sqft

Type:

MANUFACTURED

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MANUFACTURED

Stories: -

Lot size: 6,098 sqft

Building area: 630 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: -

Amenities: -

Price per square foot: $150

Lot Info

Zoning: -

Land Use: -

Parcel Number: 10636138

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $41,232

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $94,700

Schools

High School: Safford High School with 5/10 star rating