BNBCalc Short Term Rental Investment Analysis 15804 E Mustang Dr, Fountain Hills, AZ 85268

2 bed • 2.33 bath • 6 guests • $599,000

BNB

Calc

Annual Revenue

$41,609

Profit (Cash Flow)

-$17,887

Cap Rate

3.8%

Annual Revenue

$41,609

AirDNA projects $303/night at 60% occupancy ($66,401). Airbtics projects $178/night at 64% occupancy ($41,608). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,132	$39,754	$53,300	$96,748
Occupancy	54%	67%	73%	79%
Nightly Rate	$125	$159	$195	$328

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Casa De Scott	$96,132	$360	70%	2	3	1	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (38)
Great Fountain Hills Getaway	$21,707	$132	44%	2	2	4	$75	✅	❌	✅	Y / Y	⭐️ 5 (17)
Fountain Hills Condo w/ Pool Access & Mtn Views	$48,880	$163	71%	2	2	2	$258	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
Stunning Fountain Hills Home: Pool & Mountain View	$58,175	$194	79%	2	2	3	$186	✅	❌	❌	Y / Y	⭐️ 4.9 (91)
Cozy Fountain Hills Condo w/ Mountain Views!	$84,670	$373	61%	2	2	3	$155	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Enjoy Paradise in this Resort Style 2BR Condo	$55,701	$197	76%	2	2	30	$150	✅	✅	✅	Y / Y	⭐️ 4.9 (25)
Mountain views, Near Scottsdale, No Service Fees	$48,092	$179	72%	2	1	3	$100	❌	✅	✅	Y / Y	⭐️ 5 (25)
Southwest Beauty	$34,000	$135	65%	2	2	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (31)
Casa de Palmetto AZ - Private Home with Pool	$85,130	$231	99%	2	2	4	$150	✅	❌	❌	Y / Y	⭐️ 5 (119)
Charming Adobe Casita!	$32,430	$162	53%	2	2	4	$195	❌	❌	❌	Y / Y	⭐️ 5 (9)
Lovely Condo w/ Balcony	$24,745	$140	46%	2	1	2	$130	✅	❌	❌	Y / Y	⭐️ 4.9 (56)
McDowell Mtn Adventure Condo - Heated Pool, Dog OK	$30,910	$114	72%	2	2	1	$185	✅	✅	✅	Y / Y	⭐️ 5 (5)
Clean Quiet Luxurious Condo	$39,220	$141	76%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
Fountain Hills patio home w/VIEWS!	$111,630	$328	91%	2	2	5	$200	✅	❌	❌	Y / Y	⭐️ 5 (12)
2 Bedroom Condo on First Floor	$53,542	$157	89%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (32)
Close To Golf Courses & Trails - Fountain Hills Ho	$67,262	$314	55%	2	2	1	$237	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Best in Fountain Hills	$54,834	$336	44%	2	2	2	$210	❌	✅	❌	Y / Y	⭐️ 5 (14)
Cozy Condo In the Heart Of Fountain Hills	$34,229	$136	63%	2	1	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (2)
Desert Paradise in Fountain Hills	$21,701	$84	68%	2	2	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (77)
Newly renovated & cozy condo near fountain.	$29,734	$107	74%	2	1	3	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Beautiful Updated Home Away from Home	$33,880	$113	78%	2	2	4	$135	✅	✅	✅	Y / Y	⭐️ 5 (9)
LOVELY 2 BEDROOM CONDO WITH POOL	$31,392	$164	51%	2	1	2	$130	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
In Touch with Nature!	$52,231	$203	67%	2	3	180	$225	❌	❌	❌	Y / Y	⭐️ 5 (7)
Distinctive view FH condo near Scottsdale/Mayo	$26,879	$108	68%	2	2	30	$175	✅	✅	❌	Y / Y	⭐️ 5 (24)
Family Friendly getaway!	$29,043	$99	77%	2	2	30	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (71)
Quality 2 Bedroom Unit walk to Fountain Hills Park	$34,466	$129	73%	2	2	30	$175	✅	❌	❌	Y / N	⭐️ 5 (4)
Bright & Light 2 bedroom Condo	$20,292	$168	33%	2	2	30	$125	✅	✅	✅	Y / Y	⭐️ 5 (2)
2BR condo w/pool, hot tub, mini golf, BBQ, & patio	$20,650	$127	37%	2	2	2	$239	✅	✅	❌	Y / Y	⭐️ 4.5 (5)
Newly Updated Private Fountain Hills Guest Home	$42,603	$194	60%	2	1	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (135)
Fountain Hills Modern Apartment	$32,425	$139	59%	2	2	4	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Fountain Hills condo w. Pool, Min. from downtown	$24,230	$78	81%	2	2	7	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Sophisticated Flat > pool & view	$33,936	$204	43%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (10)
Spacious 3/2 Patio Home No Stairs King & Queen Bed	$33,329	$157	58%	2	2	21	$175	✅	✅	✅	Y / Y	⭐️ 5 (3)
Desert Hidaway - Two Bedroom Condo	$25,034	$114	60%	2	2	13	$40	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Modern Fountain Hills Townhome w/ Private Patio!	$91,968	$347	72%	2	3	14	$206	✅	❌	❌	Y / Y	⭐️ 4 (1)
Peaceful 1st Floor, King Bed, Mtn Views	$44,631	$182	67%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (35)
Beautiful Condo - Fountain Hills AZ	$28,988	$120	66%	2	3	14	$250	✅	✅	✅	Y / Y	⭐️ 5 (1)
Spacious 2 bedroom, 2 bathroom condo	$23,082	$119	53%	2	2	25	$200	✅	✅	❌	Y / Y	⭐️ 5 (5)
Fountain Hills Super Host New Listing!	$52,963	$195	72%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (9)

Return Metrics

-12.39% 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)	-$17,887	-$35,774	-$53,661	-$71,548	-$89,435	-$178,871	-$536,615
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$479,200	$479,200	$479,200	$479,200	$479,200	$479,200	$479,200
Down Payment	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800
Property Appreciation	$17,970	$36,479	$55,543	$75,179	$95,405	$206,005	$854,930
Total Return	$599,082	$599,704	$600,881	$602,631	$604,969	$626,134	$917,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.39%

Cap Rate

3.75%

Return on Investment

4.13%

15804 E Mustang Dr Fountain Hills, AZ, 85268

2 bed • 2.33 bath • 6 guests

Purchase Price

Est. $2,873/mo

This property is for sale!

Contact Agent

-42

Airbnb Investor Score

-$17,887

Annual Profit

3.8%

Cap Rate

-12.4%

Cash on Cash

$41,609

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $303/night at 60% occupancy.Projected nightly rate is $178/night at 64% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$43,219

Avg annual revenue

64%

Avg occupancy rate

$178

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

$45k

$80k

$115k

-$17,887

Profit

Revenue

$41,609

Operating Expenses

$19,089

Operating Income

$22,519

Mortgage & Taxes

$40,407

Profit (Cash Flow)

-$17,887

$144,353

Cash Investment

Down Payment

$119,800

Renos & Furnishing

$6,583

Closing Costs

$17,970

Total

$144,353

DSCR Ratio

Weak

0.56

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.39%

Cap Rate

3.75%

Return on Investment

4.13%

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

$28,429

Deductible property tax

$5,930

Your total deduction

$78,137

Your adjusted annual income

$150,000 - $78,137 = $71,863

Taxes on $71,863 (30%)

$21,559

Your old tax bill

$45,000

Your new tax bill

$21,559

Estimated tax savings

$23,441

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: -