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 1352 S 223rd Ln, Buckeye, AZ, 85326

3 bed • 2 bath • 6 guests • $370,000

BNB

Calc

Annual Revenue

$87,465

Profit (Cash Flow)

$37,455

Cap Rate

16.9%

Annual Revenue

$87,465

AirDNA projects $171/night at 69% occupancy ($43,095). Airbtics projects $263/night at 65% occupancy ($62,438). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 77% occupancy rate, $311 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,465$52,644$85,664$137,240
Occupancy55%66%77%89%
Nightly Rate$166$210$290$405

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
The Phoenician, Modern, Self check in, Garage

No image available

$31,568
$144
56%
332$145❌❌❌Y / Y⭐️ 4.9 (175)
Pet Friendly Retro Retreat with Private Office

No image available

$27,231
$155
48%
311$0✅❌✅Y / Y⭐️ 5 (76)
Lovely, big, 4+ Bed / 3 bath

No image available

$147,389
$404
98%
333$75✅❌✅Y / N⭐️ 1 (1)
Heated Pool | Home in Estrella Mountain!

No image available

$67,103
$224
77%
333$265✅❌❌Y / Y⭐️ 5 (26)
Best reviews, On Your Way? Stay. Room 4 Trailers

No image available

$52,252
$210
67%
322$75❌❌✅Y / Y⭐️ 4.9 (66)
Goodyear Home w/ Pool, Quiet Walkable Community

No image available

$47,899
$210
54%
333$232✅❌❌Y / Y⭐️ 4.7 (27)
Clean3BR/2BA+Game Room Entire home,Family friendly

No image available

$38,056
$133
74%
323$119❌❌✅Y / Y⭐️ 5 (76)
Beautiful Home in Buckeye with Hot Tub!

No image available

$52,400
$202
66%
323$150❌✅❌Y / Y⭐️ 4.8 (25)
Cozy and Clean Goodyear Home!

No image available

$45,867
$138
89%
322$150❌❌❌Y / Y⭐️ 5 (67)
Cute & Cozy 3-bedroom with Pool

No image available

$36,723
$108
89%
322$200✅❌✅Y / Y⭐️ 5 (94)
The Mohave House - A Goodyear Retreat

No image available

$58,229
$196
80%
322$127❌❌❌Y / Y⭐️ 5 (105)
Beautiful House in Buckeye AZ

No image available

$31,208
$136
57%
321$150❌❌❌Y / Y⭐️ 4.8 (34)
Relaxing Pool Desert Oasis

No image available

$43,963
$160
72%
322$150✅❌❌Y / Y⭐️ 5 (35)
Estrella Mountain Paradise

No image available

$61,856
$193
87%
323$200✅❌✅Y / Y⭐️ 4.8 (73)
STARHOUSE newer home with mountain views

No image available

$38,391
$142
73%
322$150❌✅❌Y / Y⭐️ 5 (93)
Goodyear House w/ Fire Pit, Pool, & Game Room!

No image available

$51,359
$224
60%
322$165✅❌❌Y / Y⭐️ 4.8 (81)
Getaway Retreat in Buckeye, AZ

No image available

$82,628
$348
62%
333$250✅❌❌Y / Y⭐️ 5 (8)
Beautiful Private Bungalow with large kitchen.

No image available

$33,139
$184
47%
323$199❌❌❌Y / Y⭐️ 4.5 (15)
Private Paradise: Pool, Spa, Heat included

No image available

$90,991
$311
71%
324$499✅✅❌Y / Y⭐️ 5 (80)
Beautiful Home in Buckeye AZ

No image available

$79,077
$337
62%
322$150❌❌❌Y / Y⭐️ 4.9 (89)
Heated Pool! Tropical Oasis, Putting Green, BBQ Gr

No image available

$56,328
$193
77%
324$269✅❌✅Y / Y⭐️ 5 (12)
AZ Sunshine Home {25 Min~Airport/ 3 Min~Verrado}

No image available

$58,896
$240
65%
323$250✅❌❌Y / Y⭐️ 5 (10)
Luxe Private Getaway Near Main St & Skyline Park!

No image available

$47,316
$168
74%
322$168❌❌❌Y / Y⭐️ 4.8 (14)
Enjoy Your Stay @ Western Star Oasis in Estrella

No image available

$73,773
$197
95%
323$300✅❌❌Y / Y⭐️ 5 (8)
Casa Polaris A Desert Sanctuary

No image available

$70,437
$249
71%
322$200✅❌❌Y / Y⭐️ 4.9 (16)
Arizona Blue Skies - Goodyear Ballpark

No image available

$42,843
$148
76%
323$250❌❌❌Y / Y⭐️ 5 (9)
3 bed, 3 bath, Sunset Haven

No image available

$37,288
$283
36%
332$175✅❌❌Y / N⭐️ 4.6 (15)
Beautiful Estrella Oasis w/ Pool & Game Room!

No image available

$46,126
$224
48%
324$207✅❌❌Y / Y⭐️ 5 (19)
Modern getaway w/ pool

No image available

$59,170
$254
63%
323$135✅❌❌Y / Y⭐️ 5 (12)
Home Away From Home

No image available

$62,580
$210
76%
321$175✅❌✅Y / Y⭐️ 4.8 (43)
Serene Escape: Entire Home, Fast Access to Phoenix

No image available

$124,761
$422
80%
331$100❌❌✅Y / Y⭐️ 4.3 (27)
Epic Canyon Views

No image available

$57,495
$194
79%
322$150❌❌✅Y / Y⭐️ 4.7 (38)
Lakeside Home With Mountain and Lake Views

No image available

$42,468
$220
51%
323$175❌❌❌Y / Y⭐️ 5 (34)
Relaxing SW Style Getaway with Heated Pool!

No image available

$85,727
$471
46%
325$225✅❌❌Y / Y⭐️ 5 (16)
Perfect sun filled location for the Holidays

No image available

$81,636
$316
66%
326$225✅❌❌Y / Y⭐️ 5 (28)
Beautiful vacation home w/heated* pool in Estrella

No image available

$52,211
$206
64%
323$175✅❌❌Y / Y⭐️ 5 (40)
Lovely home in the mountain community of Verrado

No image available

$40,421
$107
100%
335$160❌❌❌Y / Y⭐️ 5 (13)

Return Metrics

40.01% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$37,455$74,910$112,366$149,821$187,277$374,554$1,123,664
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$296,000$296,000$296,000$296,000$296,000$296,000$296,000
Down Payment$74,000$74,000$74,000$74,000$74,000$74,000$74,000
Property Appreciation$11,100$22,533$34,308$46,438$58,931$127,249$528,087
Total Return$418,555$467,443$516,675$566,260$616,208$871,804$2,021,752

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

40.01%

Cap Rate

16.86%

Return on Investment

55.75%

property-location

1352 S 223rd Ln Buckeye, Arizona, 85326

3 bed • 2 bath • 6 guests

Est. $1,775/mo

Agent

Inquire about this property

Contact Agent

216

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

2.50

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%

Profit (Cummulative)

$37,455

$296,000

$8,500

$11,100

$0

Total Gain

$52,190

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

$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