BNBCalc Short Term Rental Investment Analysis 1519 W Nancy Ln

3 bed • 2 bath • 6 guests • $357,000

BNB

Calc

Annual Revenue

$19,022

Profit (Cash Flow)

-$15,203

Cap Rate

3.1%

Annual Revenue

$19,022

AirDNA projects $93/night at 56% occupancy ($19,021). Airbtics projects $211/night at 60% occupancy ($46,239). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $93 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,208	$45,146	$71,012	$108,140
Occupancy	39%	59%	81%	90%
Nightly Rate	$151	$204	$233	$316

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Modern Luxury Mountain Home Hiking Pool	$59,361	$169	88%	3	3	2	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (117)
South Mountain Luxury Retreat \| New & Modern	$94,809	$285	87%	3	3	1	$180	✅	✅	✅	Y / Y	⭐️ 5 (67)
Mountain Side Home \| Pool \| Hot Tub \|Trails	$77,785	$226	90%	3	3	3	$180	✅	✅	❌	Y / Y	⭐️ 5 (80)
Modern Desert Escape \| Mountain View	$43,453	$144	80%	3	3	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Beautiful Home Right on South Mountain	$62,860	$229	75%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (27)
Spacious Home with Heated Pool!	$33,309	$194	41%	3	3	3	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Laveen dream Mountain View @ A Loving Place.	$34,906	$187	51%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Executive Patio Home at South Mountain	$27,505	$220	33%	3	3	2	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (55)
South Phoenix Gem, newly remodeled!	$70,822	$215	90%	3	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (26)
Relaxing Cave	$24,497	$69	97%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (1035)
Prickly Pear Place-Downtown/South Mountain, PHX	$36,195	$112	85%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (55)
Cheerful South Mountain Home (Chase Field 6 Miles)	$55,546	$191	78%	3	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (111)
Gorgeous S. Mtn Home, King Bed & Amazing Amenities	$54,090	$266	54%	3	3	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (19)
A little slice of heaven in the valley of the sun	$54,838	$148	98%	3	3	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (83)
Full Home w/ Office, Outside DTPHX	$67,084	$238	74%	3	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (17)
NEW HOME + Extra APT \| Sleeps 10	$25,995	$150	36%	3	2	4	$208	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
One Great Place 2 Stay	$30,842	$159	53%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Cozy little home in central Phx	$26,976	$98	73%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Modern Barn-Style Retreat	$72,537	$456	42%	3	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (6)
Pool! Putting Green! Cabana! FirePit! DobbinsPlace	$116,457	$457	69%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (6)
Western vibe 3 BR home with heated pool and sauna	$82,656	$224	100%	3	2	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (37)
South Mountain Retreat with Large Pool and Yard	$48,006	$232	56%	3	2	2	$85	✅	❌	✅	Y / Y	⭐️ 4.8 (38)
Centrally located Phoenix home	$29,097	$159	50%	3	3	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Desert Oasis Private Heated Pool & Hot Tub K2	$76,248	$302	67%	3	2	7	$190	✅	✅	❌	Y / Y	⭐️ 5 (6)
Beautiful Home with Sparkling Pool	$35,529	$175	54%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Laveen! with electric car charging outlet	$33,271	$150	52%	3	3	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (8)
Waterfall Pool, Outdoor Fireplace & Huge Master	$49,807	$226	54%	3	2	5	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
Casa Saguaro! Cozy 3 bedroom house.	$53,263	$231	63%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Phoenix Vacation Rental Home ~ 5 Mi to Downtown!	$23,424	$100	64%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cactus Jack - Desert Getaway	$58,501	$179	84%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Modern & Gated Retreat at Base of South Mtn!	$34,750	$225	36%	3	3	3	$258	✅	✅	❌	Y / Y	⭐️ 4.7 (8)
Modern Comfort Home in the Desired Location!	$27,127	$109	68%	3	2	7	$250	❌	❌	✅	Y / Y	⭐️ 5 (4)
Beautiful Home in South Phoenix!	$27,118	$189	34%	3	2	3	$249	❌	❌	❌	Y / N	⭐️ 0 (0)
Southgate Mountain Home	$44,652	$122	100%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-19.02% 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)	-$15,202	-$30,405	-$45,608	-$60,811	-$76,014	-$152,029	-$456,088
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$296,310	$296,310	$296,310	$296,310	$296,310	$296,310	$296,310
Down Payment	$60,690	$60,690	$60,690	$60,690	$60,690	$60,690	$60,690
Property Appreciation	$10,710	$21,741	$33,103	$44,806	$56,860	$122,778	$509,532
Total Return	$352,507	$348,335	$344,494	$340,994	$337,846	$327,748	$410,444

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.02%

Cap Rate

3.11%

Return on Investment

-1.06%

1519 W Nancy Ln Phoenix, Arizona, 85041-5538

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,712/mo

Inquire about this property

Contact Agent

$367,100

Zestimate

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$19,022

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $93/night at 56% occupancy.Projected nightly rate is $211/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 96% of comparables

Seasonality

40 Airbnb Comparables

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

$46,269

Avg annual revenue

60%

Avg occupancy rate

$211

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

$15k

$50k

$80k

$115k

-$15,203

Profit

Revenue

$19,022

Operating Expenses

$7,891

Operating Income

$11,131

Mortgage & Taxes

$26,334

Profit (Cash Flow)

-$15,203

$79,900

Cash Investment

Down Payment

$60,690

Renos & Furnishing

$8,500

Closing Costs

$10,710

Total

$79,900

DSCR Ratio

Weak

0.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.02%

Cap Rate

3.11%

Return on Investment

-1.06%

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

$17,579

Deductible property tax

$3,534

Your total deduction

$50,127

Your adjusted annual income

$150,000 - $50,127 = $99,873

Taxes on $99,873 (30%)

$29,962

Your old tax bill

$45,000

Your new tax bill

$29,962

Estimated tax savings

$15,038

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:

5,500 sqft

Year built:

2002

Size:

1,298 sqft

Type:

SFR

Parking:

Heating:

Yes

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1520 W Burgess Ln	-	2	1,619	-	5,500	2003	$0	-
1623 W Nancy Ln	3	2	1,298	-	5,500	2003	$393,000	-
1626 W Pollack St	-	2	1,598	-	7,194	2002	$0	-
7519 S 15th Ln	-	2	1,685	-	9,783	2004	$0	-
6224 S 16th Ln	4	2	1,619	-	5,411	2004	$367,500	-
1209 W Vineyard Rd	3	2	1,499	-	6,814	2003	$380,000	-
1219 W Maldonado Rd	4	2	1,792	-	6,302	2004	$0	-
1305 W Carson Rd	-	2	1,660	-	10,919	2004	$0	-
2005 W Darrel Rd	3	3	1,833	-	8,159	2005	$439,800	-
1535 W Nancy Ln	-	2	1,619	-	7,399	2003	$0	-

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: Single Family Residence

Stories: 1

Lot size: 5,500 sqft

Building area: 1,298 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-8

Land Use: Residential

Parcel Number: 105-84-551

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed: 2023

Assessed Value: $29,810

County Est. Land Value: $59,600

Assessed Land Value: -

County Est. Structure Value: $238,500

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/17/22	$0	0%	1519 W Nancy Lane Llc
11/02/22	$375,000	97%	Ishi Victoria Taylor
07/19/22	$305,000	100%	Frank West Capital Llc
07/08/22	$300,000	100%	Smitty & Kjs Home Solutions Llc
10/28/09	$92,000	98%	Michelle Hightower
10/26/09	$0	0%	Michelle Hightower
06/02/09	$60,000	100%	Leena Banerjee, Dave K Banerjee
02/11/09	$88,350	100%	Hsbc Bank Usa Na, Mortgage Electronic Registration Systems
07/29/04	$132,900	100%	Ana Garcia
07/22/04	$0	0%	Ana Garcia

Ownership

Name: 1519 W Nancy Lane Llc

Owner Occupied: No

Owner Mailing Address: 1519 W Nancy Ln, Phoenix, AZ 85041

Years Owned: 21

Home Equity: -

Mortgage Balance Remaining: $363,750

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No