BNBCalc Short Term Rental Investment Analysis 17211 N 35th Ave 1063, Phoenix, AZ 85053

2 bed • 2 bath • 6 guests • $1,895

BNB

Calc

Annual Revenue

$38,811

Profit (Cash Flow)

$19,958

Cap Rate

1059.9%

Annual Revenue

$38,811

AirDNA projects $204/night at 65% occupancy ($48,431). Airbtics projects $154/night at 69% occupancy ($38,810). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,699	$37,908	$57,875	$97,384
Occupancy	53%	75%	83%	93%
Nightly Rate	$108	$134	$184	$276

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Arizona Springs Gated-3 Pools Aug to May 2025 Open	$39,580	$142	75%	2	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (37)
Cozy Golf Course Retreat, with Spa	$53,388	$147	97%	2	2	2	$120	❌	✅	✅	Y / Y	⭐️ 4.9 (121)
Bolivo place offers a relaxing and cozy atmosphere	$41,984	$134	81%	2	2	2	$140	✅	✅	✅	Y / Y	⭐️ 4.9 (86)
Spacious, lovely, quiet, easy access	$37,844	$134	76%	2	2	5	$160	✅	✅	❌	Y / Y	⭐️ 5 (19)
Phoenix Abode: Pool Access, Near Bellair Golf Club	$52,869	$276	49%	2	2	2	$171	✅	✅	❌	Y / Y	⭐️ 4.8 (24)
Heated Pool, Hot Tub, Pets - Glendale Glam House	$61,562	$182	87%	2	2	4	$150	✅	✅	✅	Y / Y	⭐️ 4.9 (133)
Contemporary house w/ hot tub in North Phoenix	$45,487	$141	86%	2	2	2	$130	❌	✅	✅	Y / Y	⭐️ 4.7 (50)
Modern Two Bedroom Oasis!	$21,316	$111	50%	2	2	2	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (30)
NEW Home In Glendale/A Relaxed Ambience Atmosphere	$96,248	$319	81%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (15)
A Glendale Gem 30+ days welcome	$37,486	$127	79%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Central Phoenix Home w/ Large Patio, Pets Welcome	$43,816	$284	37%	2	2	2	$207	❌	❌	✅	Y / Y	⭐️ 4.4 (26)
2BR townhome with resort amenities, grill, & W/D	$26,259	$136	40%	2	3	2	$174	✅	✅	❌	Y / Y	⭐️ 4.6 (13)
Modern, fresh, comfortable North Phoenix Town-home	$30,799	$85	99%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Downtown Condo\|Pool\|Sauna Centrally Located	$31,120	$115	64%	2	2	2	$140	✅	✅	✅	Y / Y	⭐️ 4.7 (14)
Lovely two-bedroom condo with heated pool	$36,252	$124	78%	2	2	2	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (67)
Cozy, 2BD/1BA & bonus room, pet friendly home.	$31,823	$89	93%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (40)
Cozy, spacious comfortable 2 bedroom home.	$42,201	$119	95%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (60)
Pristine Top Floor Condo Clubhouse & Pool Access	$39,178	$95	91%	2	2	1	$303	✅	✅	❌	Y / Y	⭐️ 5 (1)
Quiet Cozy Home \| Family Friendly \| Backyard \| BBQ	$26,116	$80	82%	2	1	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (46)
North Phoenix Newer Cavco Home in Deer Valley	$23,417	$89	68%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (102)
Deluxe Modern 2bed/1bath	$27,360	$89	80%	2	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (92)
2-Bedroom Desert Oasis	$47,676	$151	83%	2	2	4	$125	✅	✅	❌	Y / Y	⭐️ 5 (16)
CHARMING FURNISHED 2 BEDROOM	$26,412	$75	91%	2	2	4	$150	✅	✅	✅	Y / Y	⭐️ 5 (82)
Winter getaway, close to spring training	$26,258	$75	93%	2	1	7	$100	✅	✅	❌	Y / Y	⭐️ 4.7 (60)
Comfortable and Convenient North Phoenix 2br Apt	$36,639	$208	48%	2	2	2	$40	✅	✅	❌	Y / Y	⭐️ 5 (1)
Cozy Casita	$26,720	$86	83%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (59)
Entire home at great Location	$26,191	$104	64%	2	1	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (16)
Fantastic Condo 2 suites+garage, central location	$47,936	$170	72%	2	3	5	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Pet-friendly apartment with pool	$53,802	$150	98%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Cute & Comfy Condo	$53,529	$195	75%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (7)
TSMC - 2 Bedroom 2 Bath w/ Pool and Gym	$16,183	$134	33%	2	2	28	$250	✅	❌	✅	Y / Y	⭐️ 0 (0)
Spacious 2 Bed 2 Bath \| Phoenix Getaway	$16,656	$123	37%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Paradise in Phoenix \| House in Phoenix	$21,938	$111	54%	2	3	30	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
2 Primary Suites! Ground Floor w 3 Private Patios	$56,675	$200	71%	2	2	1	$279	✅	❌	❌	Y / Y	⭐️ 4.2 (4)
Home in Glendale Two beds and 1.5 bath and Garage	$28,702	$110	70%	2	1	2	$35	❌	❌	✅	Y / Y	⭐️ 4.6 (39)
Spectacular modern 2br/2ba condo	$51,037	$168	71%	2	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (104)
Near Spring Training golf course community.	$45,073	$365	31%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Newly furnished condo in Phoenix	$51,984	$191	70%	2	3	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (6)

Return Metrics

287.74% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,957	$39,915	$59,872	$79,830	$99,787	$199,575	$598,727
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,516	$1,516	$1,516	$1,516	$1,516	$1,516	$1,516
Down Payment	$379	$379	$379	$379	$379	$379	$379
Property Appreciation	$56	$115	$175	$237	$301	$651	$2,704
Total Return	$21,909	$41,925	$61,943	$81,963	$101,984	$202,122	$603,327

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

287.74%

Cap Rate

1,059.91%

Return on Investment

288.83%

17211 N 35th Ave 1063 Phoenix, AZ, 85053

2 bed • 2 bath • 6 guests

Purchase Price

Est. $9/mo

This property is for sale!

Contact Agent

10221

Airbnb Investor Score

$19,957

Annual Profit

1059.9%

Cap Rate

287.7%

Cash on Cash

$38,811

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $204/night at 65% occupancy.Projected nightly rate is $154/night at 69% occupancy.

Occupancy Rate

Top 66% 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.

$38,421

Avg annual revenue

69%

Avg occupancy rate

$154

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

$40k

$70k

$95k

$19,958

Profit

Revenue

$38,811

Operating Expenses

$18,725

Operating Income

$20,085

Mortgage & Taxes

$128

Profit (Cash Flow)

$19,958

$6,936

Cash Investment

Down Payment

$379

Renos & Furnishing

$6,500

Closing Costs

$57

Total

$6,936

DSCR Ratio

Strong

157.13

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

287.74%

Cap Rate

1,059.91%

Return on Investment

288.83%

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

$90

Deductible property tax

$19

Your total deduction

-$18,873

Your adjusted annual income

$150,000 - -$18,873 = $168,873

Taxes on $168,873 (30%)

$50,662

Your old tax bill

$45,000

Your new tax bill

$50,662

Estimated tax savings

-$5,662

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -