property-location

1541 E Peregrine Trail Casa Grande, AZ

3 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$51,270

Annual Revenue

Median of 25 comps selected by Mark, creator of this analysis.

$5k

$30k

$55k

$80k

Charming Modern Home with Private Pool & Hot Tub!
$79,030
$397
49%
34621$250✅✅❌Yes / Yes❌⭐️ 4.92 (76)Profile
StayShores Chic Retreat – Pool HotTubSweet Sleep
$72,724
$255
67%
348210$186✅✅✅Yes / Yes❌⭐️ 4.91 (170)Profile
Sonoran Retreat| 3BD/2BA Near Lucid Plant| King Bd
$69,533
$541
41%
33622$251❌❌✅Yes / No❌⭐️ 4.88 (8)Profile
Beautiful house in a quiet area
$66,970
$211
77%
3362.52$172✅❌❌Yes / Yes❌⭐️ 4.96 (82)Profile
Krystal Oasis with King Bed, pool, office and gym
$59,723
$204
67%
361023$201✅❌❌Yes / Yes✅⭐️ 4.97 (125)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,517/mo

Avg profit / month

-$154/mo

Best profit month

Mar $683

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-0.72%

Cap Rate

6.21%

Profit (Cummulative)

-$1,847

$3,389

$8,500

$10,350

$1,211

Total Gain

$13,103

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.