BNBCalc Short Term Rental Investment Analysis 1718 E Glenrosa Ave, Phoenix, AZ 85016

3 bed • 1 bath • 9 guests • $479,900

BNB

Calc

Annual Revenue

$56,167

Profit (Cash Flow)

$2,813

Cap Rate

7.3%

Annual Revenue

$56,167

AirDNA projects $267/night at 54% occupancy ($52,660). Airbtics projects $233/night at 66% occupancy ($56,167). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $233 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,206	$48,271	$89,539	$127,760
Occupancy	55%	67%	76%	89%
Nightly Rate	$159	$190	$314	$382

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Gia- Quiet Luxury Biltmore Area \| Heated Pool	$58,495	$199	78%	3	2	2	$210	✅	❌	❌	Y / Y	⭐️ 5 (33)
Baja Rosa- Private home w/Casita and Heated Pool	$77,158	$245	84%	3	3	2	$210	✅	❌	❌	Y / Y	⭐️ 5 (37)
THE BILTMORE~Classy 3BR near Biltmore/AIR~King Bed	$25,539	$127	47%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
Biltmore Bliss: Paradise Awaits!	$47,451	$173	73%	3	2	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (74)
Modern Home In The Center of it All	$50,134	$226	59%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (73)
Biltmore Designer 3 bedroom 2 bath cozy !	$40,105	$191	56%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Great location w/ large yard! Pet/family Friendly!	$57,927	$182	84%	3	2	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (37)
Charming Phoenix Home w/ Patio ~ 3 Miles to Dtwn!	$41,275	$142	72%	3	2	2	$124	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Big house in Central Phx, Pool, King bed, pets ok	$42,810	$147	76%	3	3	2	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (269)
Indulgent Oasis	$143,757	$475	82%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (85)
Artsy DoWnToWn Historic Charmer	$40,531	$138	76%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (88)
Modern Art House in Midtown, Fun for whole Family!	$39,783	$140	72%	3	2	1	$170	✅	❌	✅	Y / Y	⭐️ 4.8 (42)
The Avalon- Spacious Yard Dog Friendly Biltmore	$53,024	$137	98%	3	1	1	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (271)
Chic Phoenix Retreat w/ Private Pool & Large Yard!	$65,962	$378	46%	3	2	2	$258	✅	❌	❌	Y / Y	⭐️ 4.9 (22)
Private backyard w/ pool & Fun game room	$140,359	$423	89%	3	3	2	$255	✅	❌	❌	Y / Y	⭐️ 5 (147)
Cozy Campbell - Heated pool-hot tub-mini golf	$80,477	$478	46%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (37)
Spanish historic home with a pool	$41,602	$232	48%	3	2	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (35)
Joyful 3b/2b PHX Home w/ Peaceful Backyard	$49,689	$201	63%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (94)
Comfort and Relaxation Found At Cheery Lynn Cottage	$46,336	$189	65%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (233)
Fairytale Tudor Cottage+Guest Suite Serene Escape	$47,236	$180	69%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (50)
Modern Biltmore 3 b Home with pool	$110,927	$315	95%	3	2	2	$175	✅	✅	❌	Y / Y	⭐️ 4.8 (141)
Desert Serenity - Biltmore / Arcadia Garage + BBQ	$40,249	$189	57%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
Retro Mid-Mod Vibes Getaway (Centrally Located)	$49,179	$214	60%	3	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (44)
Quiet 3 Bedroom Residential with Pool	$70,757	$314	61%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (53)
Stylish and Spacious 3 Bedroom CTRL PHX Home	$67,814	$188	96%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
The Phoenix Oasis - Heated Pool available!	$91,636	$338	71%	3	2	3	$230	✅	✅	✅	Y / Y	⭐️ 5 (124)
Entertaining haven - you'll never want to leave!	$80,030	$506	42%	3	2	5	$150	✅	❌	✅	Y / Y	⭐️ 5 (13)
Serenity in the City	$49,015	$230	56%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 5 (6)
Evergreen Desert Oasis 🏜	$74,455	$319	63%	3	2	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (57)
The Whitton ~A hip historic haven Office+Game Room	$32,071	$128	65%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (62)
Home in Camelback East	$59,818	$163	97%	3	3	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (134)
3BR/2BA Cozy House in Central Phoenix	$46,473	$176	71%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Tranquil Desert Oasis with Pool - STR-2024-002986	$64,282	$339	51%	3	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.9 (52)
King + 6 Beds, Pool + Entertainment Backyard	$71,413	$247	75%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (55)
Arizona's urban heart	$24,413	$121	52%	3	4	2	$90	✅	❌	❌	Y / Y	⭐️ 4.6 (27)
Coronado Flats 3 Bedroom - Full Kitchen & Laundry	$26,472	$132	52%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (131)
Biltmore Modern & Central - Relaxing pool and spa.	$87,267	$325	73%	3	2	4	$300	✅	✅	❌	Y / Y	⭐️ 5 (22)
3BR w/Yard - GoodStays Getaway of Phoenix	$52,631	$179	78%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (29)

Return Metrics

2.37% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,812	$5,625	$8,438	$11,251	$14,064	$28,129	$84,388
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$383,920	$383,920	$383,920	$383,920	$383,920	$383,920	$383,920
Down Payment	$95,980	$95,980	$95,980	$95,980	$95,980	$95,980	$95,980
Property Appreciation	$14,397	$29,225	$44,499	$60,231	$76,435	$165,045	$684,943
Total Return	$497,109	$514,751	$532,838	$551,383	$570,400	$673,074	$1,249,231

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.37%

Cap Rate

7.33%

Return on Investment

18.48%

1718 E Glenrosa Ave Phoenix, AZ, 85016

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,302/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,812

Annual Profit

7.3%

Cap Rate

2.4%

Cash on Cash

$56,167

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $267/night at 54% occupancy ($52,660.87). Airbtics projects $233/night at 66% occupancy ($56,167).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$58,016

Avg annual revenue

66%

Avg occupancy rate

$233

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

$55k

$100k

$145k

$2,813

Profit

Revenue

$56,167

Operating Expenses

$20,982

Operating Income

$35,185

Mortgage & Taxes

$32,373

Profit (Cash Flow)

$2,813

$118,627

Cash Investment

Down Payment

$95,980

Renos & Furnishing

$8,250

Closing Costs

$14,397

Total

$118,627

DSCR Ratio

Acceptable

1.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.37%

Cap Rate

7.33%

Return on Investment

18.48%

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

$22,777

Deductible property tax

$4,751

Your total deduction

$101,626

Your adjusted annual income

$150,000 - $101,626 = $48,374

Taxes on $48,374 (30%)

$14,512

Your old tax bill

$45,000

Your new tax bill

$14,512

Estimated tax savings

$30,488

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: -