1943 E Hayden Ln UNIT 103 Tempe, AZ, 85281
3 bed • 3 bath • 9 guests
Est. $1,914/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$569
Annual Profit
6.6%
Cap Rate
22.3%
Cash on Cash
$46,006
Annual Revenue
BNBCalc predicts this property will get $188 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 44% of comparables
Top 46% 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.
$47,517
Avg annual revenue
67%
Avg occupancy rate
$188
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$75k
$100k
Sign up to see the data on 40 all comparables
$22,395
Profit
Revenue
$46,006
Operating Expenses
$19,661
Operating Income
$26,345
Mortgage & Taxes
$3,950
Profit (Cash Flow)
$22,395
$100,520
Cash Investment
Down Payment
$79,800
Renos & Furnishing
$8,750
Closing Costs
$11,970
Total
$100,520
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.27%
Cap Rate
6.6%
STR Tax Calculator (USA)
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
$18,937
Deductible property tax
$3,950
Your total deduction
$41,306
Your adjusted annual income
$150,000 - $41,306 = $108,694
Taxes on $108,694 (30%)
$32,608
Your old tax bill
$45,000
Your new tax bill
$32,608
Estimated tax savings
$12,392
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:
2,720 sqft
Year built:
2003
Size:
1,462 sqft
Type:
TOWNHOUSE
Parking:
1
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: 2
- Lot size: 2,720 sqft
- Building area: 1,462 sqft
- Garage: Yes
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ceiling Fan(s)
- View: -
- Parking: Garage Door Opener, Direct Access, Unassigned
- Amenities: -
- Price per square foot: $272
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 13264284
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $349,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Thew Elementary School with 2/10 star rating
- Middle School: Connolly Middle School with 4/10 star rating
- High School: McClintock High School with 5/10 star rating