BNBCalc Short Term Rental Investment Analysis 1434 E Clark Dr, Gilbert, AZ 85297

4 bed • 2.67 bath • 12 guests • $2,795

BNB

Calc

Annual Revenue

$69,707

Profit (Cash Flow)

$46,776

Cap Rate

1680.3%

Annual Revenue

$69,707

AirDNA projects $347/night at 55% occupancy ($69,706). Airbtics projects $313/night at 68% occupancy ($77,738). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $347 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,729	$78,752	$114,034	$170,661
Occupancy	56%	68%	85%	93%
Nightly Rate	$219	$310	$359	$492

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chandler Home w/ Pool, Remote Workers Welcome!	$161,797	$490	89%	4	3	2	$284	✅	❌	✅	Y / Y	⭐️ 5 (15)
Aris Oasis Private Pool Heat Included	$63,885	$277	61%	4	3	3	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (82)
Farmhouse with pickleball court and pool!	$60,467	$309	52%	4	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (19)
Family Friendly Comfort for all Ages- Private Pool	$74,538	$344	57%	4	3	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (35)
Resort Style Home with Heated Pool & Spa!	$56,791	$238	62%	4	2	2	$300	✅	✅	❌	Y / Y	⭐️ 4.8 (29)
Updated Gilbert Home w/ Pool + Community Amenities	$109,405	$585	49%	4	3	3	$361	✅	❌	❌	Y / Y	⭐️ 5 (18)
Relax & Getaway With Outdoor Theater & Games	$108,589	$311	91%	4	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (67)
Gilbert Private Paradise with Pool!	$66,363	$183	98%	4	3	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (29)
Private & Quiet updated kitchen	$93,740	$255	92%	4	2	2	$230	❌	❌	❌	Y / N	⭐️ 0 (0)
Great place on golf course with heated pool	$67,459	$237	77%	4	2	5	$250	✅	❌	✅	Y / Y	⭐️ 5 (7)
Home on Trilogy golf and country club with a pool	$54,370	$213	66%	4	2	5	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
Great place to enjoy time by pool and golf course	$55,592	$228	64%	4	2	5	$200	✅	❌	✅	Y / Y	⭐️ 5 (7)
Arizonas best golf minutes away! Close to CHD	$86,516	$319	72%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (19)
Welcome! A Peaceful Retreat In Power Ranch	$44,636	$182	64%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Americana Dream Vacation Home! Heated Pool and Spa	$76,226	$260	77%	4	3	3	$439	✅	✅	✅	Y / Y	⭐️ 4.9 (11)
Heated Pool and Spa. Sleeps 13! 3 King Masters	$96,779	$575	44%	4	5	3	$514	✅	✅	❌	Y / Y	⭐️ 4.8 (29)
“Dew Drop Inn” Modern remodel + amenities galore	$55,014	$176	82%	4	3	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (93)
Cactus Comfort- a charming 4 bed home with pool!	$89,805	$288	85%	4	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (90)
Sunscape Vista-Close to many events & local sites	$58,141	$193	63%	4	3	2	$290	✅	❌	✅	Y / Y	⭐️ 4.8 (36)
Fortune Getaway	$91,452	$350	71%	4	3	4	$295	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
Heart of the Silicon Desert, Corp Rental 4b/3b	$149,060	$619	65%	4	3	2	$400	✅	❌	❌	Y / Y	⭐️ 4.9 (9)
1Acre of Secluded Paradise with a Country feel!	$134,560	$360	100%	4	3	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (9)
Spacious 4BR, w/ Pool and Game Room	$100,556	$336	79%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
Azalea Palms: Luxe Home, Putt, Pool, Spa, Firepit	$156,142	$514	83%	4	4	30	$400	✅	✅	❌	Y / Y	⭐️ 5 (5)
Spacious, French-Country Inspired Family Home	$31,878	$134	65%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (7)
Tuscan Getaway in the Heart of Gilbert!	$128,187	$398	88%	4	3	7	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Sunny 4-bed house in family-friendly neighborhood	$27,203	$198	29%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
NEW! Gilbert Home: Luxury Pool & Outside Fireplace	$70,376	$200	93%	4	3	1	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Your Arizona Secret Home - 4 Bedrooms, 2600 sq ft	$57,324	$377	36%	4	3	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (100)
Modern Gilbert Oasis w/ Private Pool, Hot Tub	$42,604	$388	30%	4	2	30	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Dew Drop Inn today! Last min deals for work&play!	$70,527	$220	84%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (14)
Gorgeous Gilbert Luxury with Heated Pool & Spa	$77,304	$336	61%	4	4	30	$350	✅	✅	✅	Y / Y	⭐️ 5 (3)
Newly Remodeled Modern Home Near Downtown Gilbert!	$121,569	$346	96%	4	2	30	$300	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Gilbert Getaway	$75,654	$265	78%	4	3	29	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Beautiful 4 bd/3 ba w/putting green, grill, pool.	$25,763	$329	21%	4	3	3	$120	✅	❌	✅	Y / Y	⭐️ 5 (13)
A place to call home	$84,701	$217	100%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Home away from home for a fun group or family.	$51,240	$400	35%	4	2	13	$275	❌	❌	❌	Y / Y	⭐️ 0 (0)
Amazing home that sleeps up to 8 with heated pool!	$38,641	$207	51%	4	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (13)
Luxury Modern Living (Heated Pool & Spa)	$68,070	$327	55%	4	3	30	$350	✅	✅	✅	Y / Y	⭐️ 4.8 (4)
Seville Resort Heated Pool/Spa	$113,000	$359	86%	4	4	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)

Return Metrics

413.57% 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)	$46,776	$93,552	$140,329	$187,105	$233,881	$467,763	$1,403,291
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,236	$2,236	$2,236	$2,236	$2,236	$2,236	$2,236
Down Payment	$559	$559	$559	$559	$559	$559	$559
Property Appreciation	$83	$170	$259	$350	$445	$961	$3,989
Total Return	$49,655	$96,517	$143,383	$190,251	$237,122	$471,520	$1,410,075

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

413.57%

Cap Rate

1,680.31%

Return on Investment

414.55%

1434 E Clark Dr Gilbert, AZ, 85297

4 bed • 2.67 bath • 12 guests

Purchase Price

Est. $13/mo

This property is for sale!

Contact Agent

16113

Airbnb Investor Score

$46,776

Annual Profit

1680.3%

Cap Rate

413.6%

Cash on Cash

$69,707

Annual Revenue

BNBCalc predicts this property will get $313 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$79,898

Avg annual revenue

68%

Avg occupancy rate

$313

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

$70k

$115k

$165k

$46,776

Profit

Revenue

$69,707

Operating Expenses

$22,742

Operating Income

$46,965

Mortgage & Taxes

$189

Profit (Cash Flow)

$46,776

$11,310

Cash Investment

Down Payment

$559

Renos & Furnishing

$10,668

Closing Costs

$84

Total

$11,310

DSCR Ratio

Strong

249.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

413.57%

Cap Rate

1,680.31%

Return on Investment

414.55%

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

$133

Deductible property tax

$28

Your total deduction

-$45,027

Your adjusted annual income

$150,000 - -$45,027 = $195,027

Taxes on $195,027 (30%)

$58,508

Your old tax bill

$45,000

Your new tax bill

$58,508

Estimated tax savings

-$13,508

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: -