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 Cohost Analysis 14832 N 147th Dr

4 bed • 2 bath • 5 guests • $383,000

BNB

Calc

Owner income

$21,834

Per year

This Airbnb could earn an additional

$409

Per month vs a Long-Term Rental

Annual Revenue range

$55,610 - $157,165

Annual Revenue

$31,192

AirDNA projects $186/night at 67% occupancy ($45,516). Airbtics projects $300/night at 61% occupancy ($66,839). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $140 rate per night.

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

Percentiles25%50%75%90%
Revenue$41,152$55,610$84,080$157,165
Occupancy52%59%66%82%
Nightly Rate$213$252$336$509

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
Surprise Home w/ Deck & Private Heated Pool!

No image available

$137,719
$578
64%
433$258✅❌❌Y / Y⭐️ 5 (68)
Spacious Surprise Home w/ Outdoor Pool & Patio!

No image available

$137,929
$568
64%
432$284✅✅❌Y / Y⭐️ 4.9 (44)
Bright Surprise Home w/ Pool, Near Spring Training

No image available

$113,233
$526
58%
432$258✅❌❌Y / Y⭐️ 4.9 (37)
Vacation Oasis-1 Acre paradise, close to events

No image available

$89,894
$497
49%
442$350✅✅❌Y / Y⭐️ 5 (9)
Spacious Surprise Home w/ Pool: Near Golfing!

No image available

$109,767
$444
66%
433$310✅❌❌Y / Y⭐️ 4.7 (8)
Surprise Paradise

No image available

$48,008
$232
56%
432$225✅❌✅Y / Y⭐️ 5 (125)
Beautiful home. Close to Stadium, Tennis, & Golf

No image available

$52,136
$273
51%
433$325✅❌❌Y / Y⭐️ 5 (10)
Surprise Oasis: Heated Pool+Bonfire+Long-Term Stay

No image available

$61,136
$261
64%
4330$0✅❌✅Y / Y⭐️ 4.8 (17)
Gorgeous SURPRISE GEM 2 Miles to Baseball Stadium

No image available

$59,867
$165
97%
435$199❌❌✅Y / Y⭐️ 5 (55)
4BR Mountainview Dog Friendly | Patio

No image available

$43,642
$244
45%
432$354❌❌✅Y / Y⭐️ 4.3 (17)
Spacious 4 Bedroom Home with Pool / Game room

No image available

$39,978
$331
33%
434$300✅❌❌Y / Y⭐️ 4.8 (23)
Surprise Family Home w/ Private Pool & Yard!

No image available

$78,200
$508
40%
433$387✅❌❌Y / Y⭐️ 5 (11)
BBQ , Ballparks, Pool time, Make memories with us

No image available

$36,236
$223
41%
433$500✅❌❌Y / Y⭐️ 5 (96)
Spacious home w/ private pool in heart of Surprise

No image available

$52,959
$215
62%
432$125✅❌❌Y / Y⭐️ 4.8 (76)
Spacious, Inviting Oasis

No image available

$54,844
$315
45%
432$250✅❌❌Y / Y⭐️ 5 (10)
Spacious, 1-story, 6-bed, home in Surprise

No image available

$99,388
$316
85%
432$300✅❌❌Y / Y⭐️ 5 (31)
Great Home! Next to Tennis Complex & MLB Stadium

No image available

$43,797
$290
40%
432$200✅❌❌Y / Y⭐️ 5 (46)
Desert Oasis

No image available

$86,504
$352
64%
432$250✅❌✅Y / Y⭐️ 4.8 (80)
Surprise!

No image available

$67,610
$325
56%
433$200✅✅❌Y / N⭐️ 5 (2)
Beautiful Desert Oasis in Surprise!

No image available

$49,854
$192
64%
423$200✅❌❌Y / Y⭐️ 4.9 (18)
Surprise! Dog Friendly, Heated Pool Home

No image available

$50,145
$192
65%
423$339✅❌✅Y / Y⭐️ 5 (17)
Urban “Desert Oasis” Cheerful Residential Home

No image available

$55,330
$224
67%
432$200❌❌❌Y / Y⭐️ 4.7 (12)
West Valley 4 Bedroom Home in AZ

No image available

$40,395
$194
56%
432$50❌❌❌Y / Y⭐️ 4.9 (16)
Bella Oasis Family Retreat

No image available

$33,810
$214
41%
433$170❌❌❌Y / Y⭐️ 4.8 (7)
Stay and play with HEATED POOL and SPA!

No image available

$137,460
$330
89%
432$350✅✅❌Y / Y⭐️ 4.9 (105)
Comfortable home in quiet area with enclosed yard

No image available

$45,137
$212
57%
435$261❌❌❌Y / Y⭐️ 5 (6)
Space sweet Home

No image available

$91,157
$302
82%
432$299❌❌✅Y / Y⭐️ 4.9 (8)
Surprise Oasis: Perfect for Spring Training Fans!

No image available

$103,579
$468
58%
423$232✅❌❌Y / Y⭐️ 4.4 (41)
The Hideaway Surprise-Jacuzzi, Arcade, Pool, Gym!

No image available

$77,888
$325
63%
43182$325✅✅✅Y / Y⭐️ 5 (7)
Come Relax or Play in our Desert Oasis!

No image available

$40,155
$207
53%
434$250✅❌❌Y / Y⭐️ 5 (79)
Gorgeous retreat with home theater, pool, citrus!

No image available

$81,729
$221
87%
433$200✅❌❌Y / Y⭐️ 5 (61)
Sunny Surprise Home w/ Luxe Backyard Oasis!

No image available

$81,727
$406
55%
422$0✅❌✅Y / Y⭐️ 4.8 (13)
Retreat In Surprise-PVT Pool & Lush Green Backyard

No image available

$52,811
$238
60%
421$409✅❌❌Y / Y⭐️ 5 (7)
Master King Suite/Spring Training Retreat/MiniGolf

No image available

$19,273
$62
77%
421$250❌❌❌Y / Y⭐️ 4.7 (145)
Beautiful newly remodeled home! 4 bed, 2 bath.

No image available

$45,142
$205
59%
423$200✅✅❌Y / Y⭐️ 4.8 (34)
Surprise Vacation Rental w/ Private Outdoor Pool!

No image available

$169,850
$605
75%
432$258✅❌❌Y / Y⭐️ 4.5 (4)
A home away from home - it has it all!

No image available

$43,863
$214
56%
432$0✅❌❌Y / Y⭐️ 4.7 (20)
Moonstone Surprise 4 BR, Loft, Pool

No image available

$37,949
$201
49%
431$629✅✅❌Y / Y⭐️ 5 (3)
Modern & Private Northwest Valley Retreat w/ Pool!

No image available

$41,478
$145
75%
4230$462✅❌❌Y / Y⭐️ 4.8 (9)
Casa at Cactus Park - Peaceful Relaxation

No image available

$59,524
$215
75%
422$99❌❌❌Y / Y⭐️ 4.5 (43)

property-location

14832 N 147th Dr Surprise, Arizona, 85379-5983

4 bed • 2 bath • 5 guests

Agent

Inquire about this property

Contact Agent

Surprise

Zoning


Laws

$31,192

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $186/night at 67% occupancy ($45,516.7). Airbtics projects $300/night at 61% occupancy ($66,839).

Top 48% of comparables

Top 96% 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.

$69,277

Avg annual revenue

61%

Avg occupancy rate

$300

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

$20k

$70k

$115k

$170k

Sign up to see the data on 40 all comparables

$31,192

Revenue

Revenue

$31,192

Cleaning

$4,919

Cohost commission

$6,238

Owner payout

$21,834

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5,520 sqft

Year built:

2002

Size:

1,558 sqft

Type:

SFR

Parking:

2

Heating:

Yes

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
14634 W Ventura St321,537-6,2442003$378,000-
14864 N 147th Dr321,558-5,5202002$307,500-
13924 W Banff Ln-21,615-5,7822005$0-
14884 W Voltaire St331,612-5,7682008$0-
13945 W Port Royale Ln-21,615-5,2802005$0-
13932 W Mauna Loa Ln-21,615-5,2802005$0564
14992 N 142nd Ln-31,574-2,7452005$0-
14890 N 146th Ln-33,343-7,2912005$0-
14904 W Acapulco Ln321,062-5,8332000$325,000-
14594 W Mauna Loa Ln-31,836-5,9382005$0-

Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 5,520 sqft
  • Building area: 1,558 sqft
  • Garage: No
  • Heating: Yes
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: PAD
  • Land Use: Residential
  • Parcel Number: 509-02-198
  • Flood Zone: Yes, Zone 0.2

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $33,170
  • County Est. Land Value: $66,300
  • Assessed Land Value: -
  • County Est. Structure Value: $265,400
  • Market Estimate: -


Schools

  • High School: Valley Vista High School with 5/10 star rating