Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2024 N Miller Rd, Scottsdale, AZ, 85257

4 bed • 2 bath • 1 guests • $737,000

BNB

Calc

Annual Revenue

$108,693

Profit (Cash Flow)

$31,167

Cap Rate

11.0%

Annual Revenue

$108,693

AirDNA projects $363/night at 63% occupancy ($83,527). Airbtics projects $366/night at 61% occupancy ($81,544). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, $472 rate per night.

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

Percentiles25%50%75%90%
Revenue$50,191$66,257$107,889$193,307
Occupancy55%62%72%78%
Nightly Rate$244$284$400$665

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
$81,485
$282
78%
433$325✅❌✅Y / Y⭐️ 5 (99)
$114,559
$427
72%
431$225✅✅✅Y / Y⭐️ 5 (12)
$55,759
$245
60%
433$275✅✅❌Y / Y⭐️ 5 (67)
$69,529
$252
73%
433$275❌✅❌Y / Y⭐️ 5 (40)
$50,608
$286
47%
433$235✅❌❌Y / Y⭐️ 4.9 (138)
$50,915
$242
55%
432$200✅❌✅Y / Y⭐️ 4.6 (47)
$72,133
$191
87%
431$365✅✅✅Y / Y⭐️ 4.9 (116)
$55,805
$305
49%
433$220✅❌❌Y / Y⭐️ 5 (77)
$71,841
$249
78%
433$250✅❌✅Y / Y⭐️ 5 (48)
$178,559
$660
72%
432$350✅❌❌Y / Y⭐️ 5 (31)
$66,506
$286
62%
432$295✅❌✅Y / Y⭐️ 5 (55)
$52,410
$210
66%
433$220✅❌❌Y / Y⭐️ 4.8 (197)
$76,214
$356
57%
432$295✅❌❌Y / Y⭐️ 5 (76)
$43,577
$183
61%
443$225✅❌✅Y / Y⭐️ 4.8 (144)
$77,715
$565
37%
432$300✅❌✅Y / Y⭐️ 4.8 (31)
$75,635
$337
60%
433$325✅✅✅Y / Y⭐️ 4.9 (43)
$62,726
$307
55%
434$185✅✅❌Y / Y⭐️ 5 (59)
$72,141
$311
61%
433$225✅❌❌Y / Y⭐️ 5 (39)
$55,614
$225
67%
433$220✅❌❌Y / Y⭐️ 4.8 (227)
$60,184
$257
62%
433$265✅❌❌Y / Y⭐️ 5 (40)
$61,988
$229
70%
433$275✅✅❌Y / Y⭐️ 4.9 (63)
$85,281
$522
43%
432$389✅✅✅Y / Y⭐️ 4.8 (60)
$68,461
$396
47%
433$338✅❌❌Y / Y⭐️ 5 (107)
$62,914
$250
65%
443$380✅❌❌Y / Y⭐️ 5 (73)
$66,559
$282
64%
443$250✅❌❌Y / Y⭐️ 4.8 (126)
$69,200
$297
63%
432$295✅❌✅Y / Y⭐️ 5 (69)
$95,802
$737
35%
433$425✅❌❌Y / Y⭐️ 5 (65)
$89,729
$413
59%
433$250✅❌❌Y / Y⭐️ 4.9 (158)
$60,154
$267
59%
432$285✅✅❌Y / Y⭐️ 4.8 (123)
$204,995
$718
77%
432$275✅✅✅Y / Y⭐️ 5 (53)
$117,066
$717
44%
433$265✅❌❌Y / Y⭐️ 4.5 (2)
$37,812
$194
49%
432$250✅✅❌Y / Y⭐️ 4.8 (156)
$62,383
$282
58%
432$210❌✅✅Y / Y⭐️ 4.8 (36)
$195,850
$1,601
33%
433$200✅✅✅Y / Y⭐️ 5 (9)
$146,462
$557
71%
432$249✅✅✅Y / Y⭐️ 5 (17)
$51,877
$182
75%
422$250✅❌❌Y / Y⭐️ 4.9 (42)
$43,881
$147
81%
422$300✅❌❌Y / Y⭐️ 4.9 (118)
$82,237
$268
81%
422$199✅✅✅Y / Y⭐️ 5 (156)
$74,322
$300
64%
422$225✅❌❌Y / Y⭐️ 4.8 (70)
$48,095
$130
79%
421$499✅❌✅Y / Y⭐️ 4.9 (84)

Return Metrics

17.31% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$31,167$62,334$93,501$124,668$155,836$311,672$935,016
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$589,600$589,600$589,600$589,600$589,600$589,600$589,600
Down Payment$147,400$147,400$147,400$147,400$147,400$147,400$147,400
Property Appreciation$22,110$44,883$68,339$92,499$117,384$253,466$1,051,892
Total Return$790,277$844,217$898,841$954,168$1,010,221$1,302,138$2,723,908

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.31%

Cap Rate

10.97%

Return on Investment

33.61%

property-location

2024 N Miller Rd Scottsdale, Arizona, 85257-2252

4 bed • 2 bath • 1 guests

Est. $3,535/mo

Agent

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide


Laws

$108,693

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $363/night at 63% occupancy.Projected nightly rate is $366/night at 61% occupancy.

Top 46% of comparables

Top 21% 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.

$79,224

Avg annual revenue

61%

Avg occupancy rate

$366

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

$90k

$145k

$205k

Sign up to see the data on 40 all comparables

$31,167

Profit

Revenue

$108,693

Operating Expenses

$27,810

Operating Income

$80,883

Mortgage & Taxes

$49,716

Profit (Cash Flow)

$31,167

$180,010

Cash Investment

Down Payment

$147,400

Renos & Furnishing

$10,500

Closing Costs

$22,110

Total

$180,010

DSCR Ratio

Strong

1.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.31%

Cap Rate

10.97%

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

$34,979

Deductible property tax

$7,296

Your total deduction

$43,295

Your adjusted annual income

$150,000 - $43,295 = $106,705

Taxes on $106,705 (30%)

$32,011

Your old tax bill

$45,000

Your new tax bill

$32,011

Estimated tax savings

$12,989

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com