1352 S 223rd Ln Buckeye, Arizona, 85326
3 bed • 2 bath • 6 guests
Est. $1,775/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
$37,455
Annual Profit
16.9%
Cap Rate
40.0%
Cash on Cash
$87,465
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $171/night at 69% occupancy ($43,095.13). Airbtics projects $263/night at 65% occupancy ($62,438).
Top 26% of comparables
Top 23% 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.
$59,028
Avg annual revenue
65%
Avg occupancy rate
$263
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$105k
$150k
Sign up to see the data on 40 all comparables
$37,455
Profit
Revenue
$87,465
Operating Expenses
$25,050
Operating Income
$62,415
Mortgage & Taxes
$24,959
Profit (Cash Flow)
$37,455
$93,600
Cash Investment
Down Payment
$74,000
Renos & Furnishing
$8,500
Closing Costs
$11,100
Total
$93,600
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
40.01%
Cap Rate
16.86%
STR Tax Calculator (USA)
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
$17,561
Deductible property tax
$3,663
Your total deduction
$43,708
Your adjusted annual income
$150,000 - $43,708 = $106,292
Taxes on $106,292 (30%)
$31,888
Your old tax bill
$45,000
Your new tax bill
$31,888
Estimated tax savings
$13,112
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com