BNBCalc Short Term Rental Investment Analysis 14609 N Montego Ct, Phoenix, AZ 85053

3 bed • 2 bath • 9 guests • $410,777

BNB

Calc

Annual Revenue

$56,379

Profit (Cash Flow)

$7,660

Cap Rate

8.6%

Annual Revenue

$56,379

AirDNA projects $227/night at 68% occupancy ($56,379). Airbtics projects $215/night at 71% occupancy ($55,754). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $227 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,091	$52,818	$82,188	$115,139
Occupancy	65%	71%	79%	85%
Nightly Rate	$140	$192	$269	$354

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful 3 BR home centrally located in Phoenix	$44,511	$165	67%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (114)
Cozy Quiet Home, on golf course, pool, bbq	$34,145	$108	79%	3	2	3	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (33)
Dave's Sunshine Getaway/Free Heated Pool/Full Home	$44,582	$121	97%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (85)
Mid-Century Modern, Pool, Wi-Fi, & dog friendly	$51,709	$208	63%	3	2	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (95)
Beautiful home in North Phoenix!	$58,536	$214	73%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (33)
Dog-Friendly, Clean and Cozy Cottage in Central AZ	$30,863	$96	76%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (121)
It’s HOT but our home is chilly/pool/mini golf	$113,525	$427	71%	3	2	3	$285	✅	❌	✅	Y / Y	⭐️ 5 (44)
3 bed/2 bath Amazing Backyard w/ heated pool!	$87,642	$295	77%	3	2	3	$265	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
The Phx Bungalow Private home + backyard retreat!	$61,127	$280	55%	3	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (273)
Deluxe Phoenix Oasis with Private Heated Pool	$71,367	$319	59%	3	4	2	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (50)
House of Vibes!, Free Heated Pool, Movie Room!	$129,855	$400	85%	3	2	1	$285	✅	✅	✅	Y / Y	⭐️ 4.8 (51)
Resort style backyard with heated pool!	$71,954	$356	52%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (77)
Casa Bluefield with King Bed	$28,512	$126	60%	3	2	3	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Huge pool, private backyard, hammock	$50,112	$219	57%	3	3	2	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (23)
Heated Pool, Quiet Neighborhood	$50,585	$150	83%	3	2	2	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (50)
Phoenix oasis: pool, fire pit, sunset views.	$30,480	$211	37%	3	2	2	$99	✅	❌	❌	Y / Y	⭐️ 5 (56)
LUX Glendale Home with ULTRA Private Heated Pool	$54,407	$189	71%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (90)
Enchanting pool, putting green, cornhole, and BBQ!	$36,077	$129	72%	3	2	2	$79	✅	❌	❌	Y / Y	⭐️ 4.9 (45)
Heated Pool/Spa, Xbox 1, Air Hockey & More!	$60,126	$203	79%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.3 (32)
Modern Spacious Luxurious Phoenix Getaway	$106,629	$354	81%	3	2	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (81)
Private Heated Pool, Waterfall, 2 Kings, & Arcade!	$65,814	$222	81%	3	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (117)
The Copper Haven: Luxurious Heated Salt Pool & Spa	$66,567	$193	86%	3	2	3	$279	✅	❌	❌	Y / Y	⭐️ 5 (82)
Desert Oasis \| Heated Pool \| Game Room & Pets OK	$75,910	$263	74%	3	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (106)
Coral Gables Luxe Retreat \| Pool \| Hot Tub \| Gym	$71,629	$272	65%	3	3	1	$329	✅	✅	❌	Y / Y	⭐️ 4.8 (30)
Relaxing Waterfront Oasis -Travel Nurse,Sports,Med	$29,994	$108	69%	3	2	3	$165	✅	✅	❌	Y / Y	⭐️ 5 (146)
Cozy Phoenix Getaway 3 Bed/2 Bath w/Pool	$46,395	$141	80%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (49)
Pet-Friendly Phoenix Retreat w/ Pool & Fire Pit!	$113,281	$456	65%	3	2	2	$217	✅	❌	✅	Y / Y	⭐️ 4.7 (25)
Versatile, Homey Space w/Pool	$57,027	$172	88%	3	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (40)
The BEST sunny escape with PRIVATE heated pool.	$54,459	$192	75%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (113)
Prickly Pear Desert Oasis-Pool/Spa/Putting Green	$48,477	$192	65%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (75)
Fun in the Sun! Private pool & great outdoor space	$61,887	$165	97%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (93)
Spacious House in Phoenix	$30,333	$120	59%	3	2	1	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (78)
Cactus-Cottage \| N. Phx \| Desert Getaway	$40,423	$138	76%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (78)
Champions Oasis: Near the Staduim w/Pool & Grill	$88,277	$348	67%	3	2	3	$325	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
3 bed/2 bath home with pool, hot tub, & fire pit!	$72,005	$269	69%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (92)
Centrally located! Fabulous home & Gated community	$33,845	$119	68%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (62)
I Dream of Eugie! - entire large house in Phoenix!	$39,003	$204	50%	3	2	2	$180	✅	❌	✅	Y / Y	⭐️ 5 (114)
Poolside 1st Floor Heated Pool & Spa 3 bed 2 Bath	$35,781	$136	70%	3	2	3	$160	✅	✅	❌	Y / Y	⭐️ 5 (27)
Lakefront Family Heated Pool & Spa 3 bed 2 Bath	$46,738	$161	78%	3	2	3	$160	✅	✅	❌	Y / Y	⭐️ 5 (56)
A Getaway Home W/pool table, table tennis & a Pool	$44,194	$169	66%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (49)

Return Metrics

7.43% 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)	$7,660	$15,320	$22,980	$30,640	$38,300	$76,600	$229,801
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,035	$8,319	$12,868	$17,697	$22,824	$53,612	$328,621
Down Payment	$82,155	$82,155	$82,155	$82,155	$82,155	$82,155	$82,155
Property Appreciation	$12,323	$25,016	$38,090	$51,556	$65,426	$141,272	$586,286
Total Return	$106,174	$130,811	$156,094	$182,049	$208,706	$353,641	$1,226,865

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.43%

Cap Rate

8.61%

Return on Investment

23.32%

14609 N Montego Ct Phoenix, AZ, 85053

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,970/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$7,660

Annual Profit

8.6%

Cap Rate

7.4%

Cash on Cash

$56,379

Annual Revenue

BNBCalc predicts this property will get $215 per night with 71% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% 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.

$58,469

Avg annual revenue

71%

Avg occupancy rate

$215

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

$30k

$60k

$95k

$130k

$7,660

Profit

Revenue

$56,379

Operating Expenses

$21,009

Operating Income

$35,370

Mortgage & Taxes

$27,710

Profit (Cash Flow)

$7,660

$102,979

Cash Investment

Down Payment

$82,155

Renos & Furnishing

$8,500

Closing Costs

$12,323

Total

$102,979

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.43%

Cap Rate

8.61%

Return on Investment

23.32%

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

$19,496

Deductible property tax

$4,067

Your total deduction

$34,208

Your adjusted annual income

$150,000 - $34,208 = $115,792

Taxes on $115,792 (30%)

$34,738

Your old tax bill

$45,000

Your new tax bill

$34,738

Estimated tax savings

$10,262

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: -