Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1727 S Ventura Dr, Tempe, AZ, 85281

5 bed • 5 bath • 12 guests • $690,000

BNB

Calc

Annual Revenue

$84,415

Profit (Cash Flow)

$13,216

Cap Rate

8.7%

Annual Revenue

$84,415

AirDNA projects $366/night at 67% occupancy ($89,565). Airbtics projects $279/night at 64% occupancy ($65,217). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $321 rate per night.

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

Percentiles25%50%75%90%
Revenue$45,954$62,276$88,189$125,763
Occupancy57%66%72%79%
Nightly Rate$213$248$321$416

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$60,111
$225
70%
431$250❌✅❌Y / Y⭐️ 4.9 (83)
$52,864
$220
65%
423$175✅❌✅Y / Y⭐️ 4.7 (104)
$61,385
$204
79%
432$250✅❌❌Y / Y⭐️ 5 (4)
$69,034
$186
97%
432$300✅✅✅Y / Y⭐️ 4.9 (131)
$67,754
$231
75%
421$181✅❌✅Y / Y⭐️ 4.9 (124)
$46,219
$217
56%
431$249✅❌✅Y / Y⭐️ 5 (25)
$50,987
$191
71%
422$150✅❌✅Y / Y⭐️ 4.9 (104)
$85,630
$269
86%
423$240✅✅❌Y / Y⭐️ 5 (122)
$43,894
$218
50%
422$200✅❌✅Y / Y⭐️ 4.8 (151)
$40,904
$139
67%
431$200❌❌❌Y / Y⭐️ 4.8 (158)
$61,695
$258
62%
422$150✅❌❌Y / Y⭐️ 5 (94)
$52,886
$195
72%
422$150✅❌✅Y / Y⭐️ 5 (116)
$56,819
$242
61%
421$279✅❌❌Y / Y⭐️ 4.8 (195)
$49,392
$197
66%
433$225✅❌❌Y / Y⭐️ 5 (58)
$138,565
$646
58%
442$356✅✅❌Y / Y⭐️ 5 (45)
$77,196
$345
61%
432$170✅❌✅Y / Y⭐️ 4.8 (54)
$48,872
$319
30%
533$405✅✅✅Y / Y⭐️ 4.8 (22)
$94,678
$328
77%
432$314✅❌❌Y / Y⭐️ 5 (57)
$58,705
$226
65%
422$285✅❌✅Y / Y⭐️ 5 (45)
$70,237
$216
84%
433$120❌✅✅Y / Y⭐️ 4.8 (20)
$126,098
$522
63%
433$250✅❌✅Y / Y⭐️ 5 (9)
$115,437
$415
76%
421$0✅❌✅Y / Y⭐️ 4.9 (88)
$74,422
$260
75%
432$230✅❌❌Y / Y⭐️ 5 (61)
$39,945
$152
70%
421$250✅❌✅Y / Y⭐️ 5 (110)
$39,275
$154
59%
432$215✅❌❌Y / Y⭐️ 4.9 (33)
$70,309
$267
71%
423$275✅❌✅Y / Y⭐️ 4.8 (88)
$69,544
$237
76%
533$225✅❌❌Y / Y⭐️ 5 (93)
$50,573
$179
72%
422$225✅❌✅Y / Y⭐️ 4.9 (137)
$70,054
$293
61%
422$175✅✅✅Y / Y⭐️ 5 (92)
$57,896
$337
45%
422$180✅❌❌Y / Y⭐️ 5 (29)
$35,400
$199
46%
432$225❌❌❌Y / Y⭐️ 5 (24)
$53,885
$278
49%
421$239❌✅❌Y / Y⭐️ 4.8 (82)
$116,639
$382
81%
432$245✅❌❌Y / Y⭐️ 5 (55)
$73,265
$286
69%
422$389✅❌❌Y / Y⭐️ 5 (15)
$73,971
$283
69%
422$235❌❌✅Y / Y⭐️ 5 (20)
$131,900
$517
68%
432$400✅❌✅Y / Y⭐️ 4.6 (33)
$53,942
$239
57%
423$339✅❌❌Y / Y⭐️ 5 (16)
$84,233
$433
53%
632$200✅❌✅Y / Y⭐️ 4.9 (38)

Return Metrics

7.68% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$13,215$26,431$39,647$52,863$66,079$132,159$396,479
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$552,000$552,000$552,000$552,000$552,000$552,000$552,000
Down Payment$138,000$138,000$138,000$138,000$138,000$138,000$138,000
Property Appreciation$20,700$42,021$63,981$86,601$109,899$237,302$984,811
Total Return$723,915$758,452$793,629$829,465$865,979$1,059,462$2,071,290

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.68%

Cap Rate

8.66%

Return on Investment

23.66%

property-location

1727 S Ventura Dr Tempe, Arizona, 85281

5 bed • 5 bath • 12 guests

Est. $3,310/mo

Agent

Inquire about this property

Contact Agent

Tempe

Guide

Zoning

Guide


Laws

56

Airbnb Investor Score

$13,215

Annual Profit

8.7%

Cap Rate

7.7%

Cash on Cash

$84,415

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $366/night at 67% occupancy ($89,565.13). Airbtics projects $321/night at 64% occupancy ($65,217).

Top 28% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$67,512

Avg annual revenue

64%

Avg occupancy rate

$279

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

$35k

$70k

$100k

$140k

Sign up to see the data on 40 all comparables

$13,216

Profit

Revenue

$84,415

Operating Expenses

$24,654

Operating Income

$59,761

Mortgage & Taxes

$46,545

Profit (Cash Flow)

$13,216

$171,950

Cash Investment

Down Payment

$138,000

Renos & Furnishing

$13,250

Closing Costs

$20,700

Total

$171,950

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.68%

Cap Rate

8.66%

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

$32,748

Deductible property tax

$6,831

Your total deduction

$137,362

Your adjusted annual income

$150,000 - $137,362 = $12,638

Taxes on $12,638 (30%)

$3,791

Your old tax bill

$45,000

Your new tax bill

$3,791

Estimated tax savings

$41,209

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:

7,706 sqft

Year built:

1954

Size:

2,600 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Natural Gas

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 7,706 sqft
  • Building area: 2,600 sqft
  • Garage: No
  • Heating: Natural gas
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Refrigeration
  • View: -
  • Parking: Carport, Open
  • Amenities: -
  • Price per square foot: $153

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 13312034
  • Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $501,500
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools

  • Middle School: Connolly Middle School with 4/10 star rating
  • High School: Tempe High School with 4/10 star rating