BNBCalc Short Term Rental Investment Analysis 14067 E Aloe Vera Dr, Scottsdale, AZ 85262

4 bed • 0 bath • 12 guests • $889,900

BNB

Calc

Annual Revenue

$99,777

Profit (Cash Flow)

$13,096

Cap Rate

8.2%

Annual Revenue

$99,777

AirDNA projects $471/night at 58% occupancy ($99,777). Airbtics projects $411/night at 73% occupancy ($109,584). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $471 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$68,029	$87,706	$147,486	$244,248
Occupancy	68%	76%	80%	89%
Nightly Rate	$260	$298	$481	$727

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Scottsdale Serendipity - Superior Desert Retreat	$179,337	$537	89%	4	3	5	$390	✅	✅	❌	Y / Y	⭐️ 5 (21)
Casa Serenity	$85,492	$278	77%	4	2	1	$440	✅	❌	✅	Y / Y	⭐️ 5 (2)
Heated Pool, Hot tub, Bbq in a Desert Views	$80,084	$315	63%	4	3	2	$400	✅	❌	❌	Y / Y	⭐️ 5 (34)
Fallbrook by AvantStay \| Secluded Home on 40 Acres	$70,183	$242	68%	4	3	1	$446	✅	❌	✅	Y / Y	⭐️ 4.5 (54)
Peaceful Scottsdale 4BR Hot Tub, Pool Table, Pets	$97,092	$316	81%	4	3	1	$199	✅	✅	✅	Y / Y	⭐️ 4.8 (62)
Experience Scottsdale Amazing Scenery on Horseback	$54,358	$188	79%	4	3	5	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (17)
The Desert Muse	$77,410	$282	75%	4	3	3	$335	✅	✅	❌	Y / Y	⭐️ 5 (14)
Scottsdale Home: Pickleball, Heated Pool & Hot Tub	$168,294	$1,008	43%	4	3	4	$408	✅	✅	❌	Y / Y	⭐️ 4.8 (21)
Views, Space, "Serenity"!	$85,489	$255	90%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (4)
Spectacular Adobe Ranch Home	$188,268	$696	71%	4	5	3	$350	✅	✅	❌	Y / Y	⭐️ 5 (6)

Return Metrics

6.1% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,096	$26,192	$39,289	$52,385	$65,482	$130,964	$392,893
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$711,920	$711,920	$711,920	$711,920	$711,920	$711,920	$711,920
Down Payment	$177,980	$177,980	$177,980	$177,980	$177,980	$177,980	$177,980
Property Appreciation	$26,697	$54,194	$82,517	$111,690	$141,737	$306,051	$1,270,120
Total Return	$929,693	$970,287	$1,011,707	$1,053,976	$1,097,120	$1,326,915	$2,552,914

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.1%

Cap Rate

8.21%

Return on Investment

22.6%

14067 E Aloe Vera Dr Scottsdale, AZ, 85262

4 bed • 0 bath • 12 guests

Purchase Price

Est. $4,268/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$13,096

Annual Profit

8.2%

Cap Rate

6.1%

Cash on Cash

$99,777

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $471/night at 58% occupancy.Projected nightly rate is $411/night at 73% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$108,600

Avg annual revenue

73%

Avg occupancy rate

$411

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

$55k

$100k

$140k

$190k

$13,096

Profit

Revenue

$99,777

Operating Expenses

$26,651

Operating Income

$73,126

Mortgage & Taxes

$60,030

Profit (Cash Flow)

$13,096

$214,677

Cash Investment

Down Payment

$177,980

Renos & Furnishing

$10,000

Closing Costs

$26,697

Total

$214,677

DSCR Ratio

Acceptable

1.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.1%

Cap Rate

8.21%

Return on Investment

22.6%

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

$42,236

Deductible property tax

$8,810

Your total deduction

$76,444

Your adjusted annual income

$150,000 - $76,444 = $73,556

Taxes on $73,556 (30%)

$22,067

Your old tax bill

$45,000

Your new tax bill

$22,067

Estimated tax savings

$22,933

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: -