BNBCalc Short Term Rental Investment Analysis 1376 S Hettema St, Yuma, AZ 85364

5 bed • 3 bath • 15 guests • $835,000

BNB

Calc

Annual Revenue

$65,948

Profit (Cash Flow)

-$12,631

Cap Rate

5.2%

Annual Revenue

$65,948

AirDNA projects $292/night at 55% occupancy ($58,658). Airbtics projects $296/night at 61% occupancy ($65,948). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $296 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,133	$57,272	$99,541	$132,313
Occupancy	47%	52%	76%	94%
Nightly Rate	$237	$289	$348	$368

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
LUXURY Living 3	$44,894	$212	53%	5	2	1	$145	✅	❌	❌	Y / Y	⭐️ 4.9 (253)
Double the Space - 5 bed/4 bath pool	$91,569	$309	79%	5	4	3	$220	✅	❌	✅	Y / Y	⭐️ 4.2 (4)
Spacious 5 bd 4.5 bath Pool Home	$95,937	$269	95%	5	5	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (2)
Desert Pad for Large Groups & Families!	$60,492	$360	45%	5	3	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (56)
2-Homes @ McKenzie/Pool/Hot Tub/Boat/Toy Parking	$120,054	$342	94%	5	5	2	$180	✅	✅	✅	Y / Y	⭐️ 5 (10)
Home Away from Home	$92,070	$350	70%	5	3	1	$300	✅	❌	✅	Y / Y	⭐️ 5 (94)
Entire house with pool and gym 5 rooms, 9 Beds	$38,828	$199	51%	5	3	3	$180	✅	❌	❌	Y / Y	⭐️ 4.3 (17)
Luxe Yuma Home with Private Pool!	$78,909	$440	49%	5	5	2	$0	✅	❌	❌	N / Y	⭐️ 2.5 (4)
Cozy Yuma Retreat w/ Furnished Patio & Grill!	$51,191	$233	47%	5	3	2	$310	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Casa Blanca	$28,359	$250	31%	5	3	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (8)

Return Metrics

-6.16% 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)	-$12,631	-$25,262	-$37,893	-$50,525	-$63,156	-$126,313	-$378,939
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$668,000	$668,000	$668,000	$668,000	$668,000	$668,000	$668,000
Down Payment	$167,000	$167,000	$167,000	$167,000	$167,000	$167,000	$167,000
Property Appreciation	$25,050	$50,851	$77,427	$104,799	$132,993	$287,170	$1,191,764
Total Return	$847,418	$860,588	$874,533	$889,274	$904,837	$995,857	$1,647,824

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.16%

Cap Rate

5.23%

Return on Investment

10.06%

1376 S Hettema St Yuma, AZ, 85364

5 bed • 3 bath • 15 guests

Purchase Price

Est. $4,005/mo

This property is for sale!

Contact Agent

-12

Airbnb Investor Score

-$12,631

Annual Profit

5.2%

Cap Rate

-6.2%

Cash on Cash

$65,948

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 55% occupancy.Projected nightly rate is $296/night at 61% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$70,230

Avg annual revenue

61%

Avg occupancy rate

$296

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

$60k

$90k

$120k

-$12,631

Profit

Revenue

$65,948

Operating Expenses

$22,253

Operating Income

$43,695

Mortgage & Taxes

$56,326

Profit (Cash Flow)

-$12,631

$204,800

Cash Investment

Down Payment

$167,000

Renos & Furnishing

$12,750

Closing Costs

$25,050

Total

$204,800

DSCR Ratio

Weak

0.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.16%

Cap Rate

5.23%

Return on Investment

10.06%

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

$39,630

Deductible property tax

$8,267

Your total deduction

$97,113

Your adjusted annual income

$150,000 - $97,113 = $52,887

Taxes on $52,887 (30%)

$15,866

Your old tax bill

$45,000

Your new tax bill

$15,866

Estimated tax savings

$29,134

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: Yes

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: -