BNBCalc Short Term Rental Investment Analysis 201 S Greenfield Rd LOT 222, , ,

2 bed • 2 bath • 6 guests • $105,000

BNB

Calc

Annual Revenue

$37,255

Profit (Cash Flow)

$7,396

Cap Rate

7.4%

Annual Revenue

$37,255

AirDNA projects $88/night at 76% occupancy ($24,427). Airbtics projects $150/night at 68% occupancy ($37,254). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 68% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,291	$37,992	$48,813	$66,995
Occupancy	63%	70%	77%	89%
Nightly Rate	$124	$144	$167	$196

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Orchid Tree - Guesthouse, a stunning Mesa Retreat!	$34,578	$128	70%	2	1	2	$80	✅	❌	❌	N / Y	⭐️ 5 (204)
Delightfully Sunny Casita	$34,717	$112	82%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (75)
Dog-Friendly Arizona Retreat w/ Patio & Grill!	$40,605	$165	64%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Backyard paradise in Gilbert - pickleball!	$41,287	$143	74%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (78)
Vacation worthy Gilbert resort setting.	$37,129	$149	67%	2	2	3	$65	✅	✅	❌	Y / Y	⭐️ 5 (56)
Relaxing 2 bedroom Condo w/ heated pool, spa & gym	$30,885	$107	77%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (85)
First-Floor Mesa Condo Rental w/ Pool Access!	$33,844	$126	70%	2	2	2	$155	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
Quiet & Relaxing Townhouse	$40,906	$164	67%	2	2	30	$85	❌	❌	❌	Y / Y	⭐️ 5 (63)
LUX! 2 bd 2 ba Farmhouse condo Mesa/Phoenix metro	$37,055	$107	92%	2	2	2	$85	✅	✅	❌	Y / Y	⭐️ 5 (55)
Mesa Home- Newly Remodeled- Quiet 55+ community	$31,681	$112	70%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (68)
Cozy 2 bedroom Condo with Golf Course views	$45,777	$162	74%	2	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (63)
Superstition Mountain Mesa Majestic Getaway	$40,479	$171	61%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Beat the Heat! 10% off May Bookings	$47,121	$163	76%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (8)
Let's Get Down!	$36,963	$204	49%	2	1	3	$125	✅	✅	❌	N / Y	⭐️ 5 (27)
Gilbert Guesthouse: Cozy Desert 2-bedroom Home	$23,223	$129	48%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (77)
Beautiful updated home in Mesa	$71,987	$188	99%	2	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (13)
Clean and Immaculate 2bed2bath in Mesa, AZ!	$34,968	$164	57%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 5 (100)
Resort style condo in Gilbert AZ	$35,698	$98	97%	2	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (36)
Cozy 2 Bedroom Home, Great Location w/Free Parking	$33,626	$126	69%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (43)
Fun Townhouse-central Mesa-pool/spa	$36,653	$146	65%	2	1.5	1	$200	✅	✅	✅	Y / Y	⭐️ 5 (27)
Luxurious Lakeside Loft at Val Vista Lakes Resort	$38,232	$119	85%	2	2	30	$250	✅	✅	❌	Y / Y	⭐️ 5 (34)
2-bedroom vacation home with pool on golf course	$43,260	$126	86%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (23)
Citrus Cove private condo, freshly renovated	$22,513	$85	67%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (234)
Downtown 2BR \| Patio \| Garage Parking \| W/D	$15,243	$118	22%	2	2	2	$174	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
Immaculately remodeled 2BR Home Near Leisure World	$30,003	$108	71%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (122)
Near Parks & Golf: Gilbert Townhome w/ Pool Access	$33,882	$112	68%	2	2	30	$212	✅	✅	❌	Y / Y	⭐️ 4.5 (13)
Quiet Cul-De-Sac Cottage	$43,863	$156	76%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Cute bungalow on horse property!	$54,258	$190	77%	2	2	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (15)
Fantastic 2 Bed Townhome in Central Mesa	$71,854	$247	77%	2	2.5	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
Beautiful Estate Guest House	$49,811	$274	48%	2	2	2	$99	✅	✅	❌	Y / Y	⭐️ 5 (19)
Sunshine Villa 55+ with many amenities!	$35,924	$129	74%	2	2	3	$99	✅	✅	❌	Y / Y	⭐️ 5 (101)
Newly remodeled condo!	$33,196	$128	68%	2	2	30	$150	✅	✅	❌	Y / Y	⭐️ 5 (31)
Great Townhouse! Close to Downtown Fun!	$56,963	$171	89%	2	2	2	$75	✅	✅	✅	Y / Y	⭐️ 5 (35)
Connect With Nature at This Beautiful Urban Farm	$35,171	$136	68%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (163)
Golf View, Comm Htd Pool & Spa, Walk to Mall	$65,419	$192	91%	2	2	1	$319	✅	✅	❌	Y / Y	⭐️ 0 (2)
Luxurious condo on golf course with peaceful patio	$34,674	$166	55%	2	2	3	$135	✅	✅	❌	Y / Y	⭐️ 5 (56)
BRAND NEW Getaway in Gorgeous Val Vista Lakes	$34,784	$132	72%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (18)
Peaceful Retreat in 55+ Golf & Fishing Community.	$23,367	$157	39%	2	2	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (14)
Newly remodeled townhouse	$28,087	$206	27%	2	3	3	$175	✅	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful Golf Course view with great sunsets.	$40,652	$196	56%	2	2	6	$175	✅	✅	❌	Y / Y	⭐️ 4.5 (7)

Return Metrics

24.13% 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)	$7,396	$14,792	$22,188	$29,584	$36,980	$73,960	$221,882
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$84,000	$84,000	$84,000	$84,000	$84,000	$84,000	$84,000
Down Payment	$21,000	$21,000	$21,000	$21,000	$21,000	$21,000	$21,000
Property Appreciation	$3,150	$6,394	$9,736	$13,178	$16,723	$36,111	$149,862
Total Return	$115,546	$126,186	$136,924	$147,762	$158,704	$215,071	$476,744

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.13%

Cap Rate

7.44%

Return on Investment

36.69%

201 S Greenfield Rd LOT 222

2 bed • 2 bath • 6 guests

Purchase Price

Est. $504/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

-$0

Annual Profit

7.4%

Cap Rate

24.1%

Cash on Cash

$37,255

Annual Revenue

BNBCalc predicts this property will get $150 per night with 68% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$39,008

Avg annual revenue

68%

Avg occupancy rate

$150

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

$35k

$50k

$75k

$7,396

Profit

Revenue

$37,255

Operating Expenses

$29,439

Operating Income

$7,816

Mortgage & Taxes

$420

Profit (Cash Flow)

$7,396

$30,650

Cash Investment

Down Payment

$21,000

Renos & Furnishing

$6,500

Closing Costs

$3,150

Total

$30,650

DSCR Ratio

Weak

1.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.13%

Cap Rate

7.44%

Return on Investment

36.69%

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

$6,669

Deductible property tax

$420

Your total deduction

$11,632

Your adjusted annual income

$150,000 - $11,632 = $138,368

Taxes on $138,368 (30%)

$41,510

Your old tax bill

$45,000

Your new tax bill

$41,510

Estimated tax savings

$3,490

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:

2005

Size:

1,550 sqft

Type:

MANUFACTURED

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MANUFACTURED

Stories: 1

Lot size: -

Building area: 1,550 sqft

Garage: Yes

Heating: Electric

Pool: Yes

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Garage Door Opener

Amenities: -

Price per square foot: $67

Lot Info

Zoning: -

Land Use: -

Parcel Number: 14032001C

Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Mesa High School with 3/10 star rating