BNBCalc Short Term Rental Investment Analysis 1952 W Bramble Berry Ln, Phoenix, AZ 85085

5 bed • 0 bath • 15 guests • $844,990

BNB

Calc

Annual Revenue

$94,700

Profit (Cash Flow)

$11,709

Cap Rate

8.1%

Annual Revenue

$94,700

AirDNA projects $463/night at 56% occupancy ($94,700). Airbtics projects $544/night at 60% occupancy ($119,215). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $463 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,707	$107,623	$162,267	$306,600
Occupancy	50%	61%	64%	78%
Nightly Rate	$289	$475	$680	$1,052

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
N Phoenix Home w/ Pool, 13 Mi to Lake Pleasant!	$142,898	$632	60%	5	3	3	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
Luxury House Great Views, Heated Pool & Casita	$254,894	$1,078	64%	5	5	2	$350	✅	✅	❌	Y / Y	⭐️ 4.8 (100)
Beautiful 5 bedroom rambler with Pool	$158,254	$1,050	41%	5	5	3	$400	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Casa Gamble	$77,348	$272	65%	5	4	1	$440	✅	✅	❌	Y / Y	⭐️ 5 (1)
Heated Pool/Spa, Mountain/Sunset Views, Amenities	$60,750	$255	63%	5	4	1	$250	✅	✅	❌	Y / Y	⭐️ 0 (0)
Large Comfy Home with Heated Pool All Inclusive !	$119,899	$697	47%	5	5	5	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (53)
Pool, Fire Pit, Pool Table, BBQ Grill	$50,486	$166	77%	5	3	2	$280	✅	❌	❌	Y / Y	⭐️ 5 (13)
Prime Area, Heated Pool & Spa, Game Room, Fire Pit	$132,436	$560	60%	5	4	4	$448	✅	✅	❌	Y / Y	⭐️ 5 (2)
5BR home with heated pool, spa, pool table, grill	$53,168	$342	40%	5	4	2	$381	✅	✅	❌	Y / Y	⭐️ 0 (0)
Sienna Bouquet Reservations	$125,928	$391	88%	5	3	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

5.67% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,709	$23,418	$35,127	$46,836	$58,545	$117,090	$351,271
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$675,992	$675,992	$675,992	$675,992	$675,992	$675,992	$675,992
Down Payment	$168,998	$168,998	$168,998	$168,998	$168,998	$168,998	$168,998
Property Appreciation	$25,349	$51,459	$78,353	$106,053	$134,585	$290,605	$1,206,022
Total Return	$882,048	$919,867	$958,470	$997,879	$1,038,120	$1,252,686	$2,402,283

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.67%

Cap Rate

8.13%

Return on Investment

21.98%

1952 W Bramble Berry Ln Phoenix, AZ, 85085

5 bed • 0 bath • 15 guests

Purchase Price

Est. $4,053/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$11,709

Annual Profit

8.1%

Cap Rate

5.7%

Cash on Cash

$94,700

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $463/night at 56% occupancy.Projected nightly rate is $544/night at 60% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$117,606

Avg annual revenue

60%

Avg occupancy rate

$544

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

$50k

$115k

$185k

$255k

$11,709

Profit

Revenue

$94,700

Operating Expenses

$25,991

Operating Income

$68,709

Mortgage & Taxes

$57,000

Profit (Cash Flow)

$11,709

$206,348

Cash Investment

Down Payment

$168,998

Renos & Furnishing

$12,000

Closing Costs

$25,350

Total

$206,348

DSCR Ratio

Acceptable

1.21

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.67%

Cap Rate

8.13%

Return on Investment

21.98%

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

$40,104

Deductible property tax

$8,365

Your total deduction

$73,659

Your adjusted annual income

$150,000 - $73,659 = $76,341

Taxes on $76,341 (30%)

$22,902

Your old tax bill

$45,000

Your new tax bill

$22,902

Estimated tax savings

$22,098

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: -