BNBCalc Short Term Rental Investment Analysis 20828 N 90th Ave, Peoria, AZ, 85382

5 bed • 2.5 bath • 15 guests • $522,900

BNB

Calc

Annual Revenue

$117,287

Profit (Cash Flow)

$83,183

Cap Rate

16.9%

Annual Revenue

$117,287

AirDNA projects $311/night at 65% occupancy ($73,834). Airbtics projects $378/night at 63% occupancy ($86,979). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, $446 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,673	$82,629	$120,879	$176,719
Occupancy	50%	63%	72%	85%
Nightly Rate	$281	$349	$446	$554

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
POOL, King Bed, Grill, Pool Table	$63,717	$187	85%	5	3	3	$189	✅	❌	✅	Y / Y	⭐️ 4.8 (63)
7bd\| 5bdr\| 3br w/ full rec room pool & heated spa!	$106,020	$313	92%	5	3	2	$125	✅	✅	✅	Y / Y	⭐️ 4.8 (93)
Backyard Paradise•Pickleball•Pool•Mini Golf•Arcade	$73,386	$280	69%	5	3	2	$535	✅	❌	❌	Y / Y	⭐️ 4.9 (34)
Rustic Chic Retreat	$81,865	$317	69%	5	3	3	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Alda Oasis - Family Friendly - Peoria Glendale	$56,204	$304	48%	5	3	2	$300	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
Fmly Frndly Hme, HUGE Gmroom, SprngTrn, Cards,Golf	$113,086	$350	88%	5	3	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (91)
Pet-Friendly Glendale Home w/ Pool & Putting Green	$57,533	$330	44%	5	5	2	$439	✅	❌	✅	Y / Y	⭐️ 5 (11)
Relaxing 5-Bedroom W/ Heated Pool & Tesla Charger	$80,051	$501	43%	5	3	2	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Luxuriously Cozy 5 Bedroom Retreat with Pool.	$74,780	$296	67%	5	3	2	$199	✅	❌	✅	Y / Y	⭐️ 4.9 (78)
5 Bedroom 4 Bath Boutique Home Heated Pool Option	$131,316	$479	73%	5	4	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (97)
Luxury Cul-De-Sac Retreat With Heated Pool & Spa	$118,588	$549	57%	5	4	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (44)
Villa del Sol - Chic Retreat Heated Pool & Hot Tub	$146,096	$611	64%	5	3	3	$295	✅	✅	❌	Y / Y	⭐️ 4.9 (36)
Classy Home w/Heated Pool Near State Farm Arena	$42,612	$242	44%	5	3	1	$400	✅	✅	✅	Y / Y	⭐️ 5 (37)
Newly furnished w/ Heated Pool & Spa!	$82,144	$348	62%	5	3	3	$350	✅	✅	❌	Y / Y	⭐️ 4.8 (24)
Gorgeously Renovated 5 Bedroom	$39,187	$246	42%	5	2	2	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
Peoria Vacation Rental w/ Pool & Hot Tub!	$76,470	$328	60%	5	3	2	$336	✅	✅	❌	Y / Y	⭐️ 4.8 (24)
Waterfront Wishes-With boat/dock	$142,570	$528	73%	5	4	3	$295	✅	✅	✅	Y / Y	⭐️ 5 (21)
Six Flags, Hiking, Shopping, Phoenix, Pool, Golf	$64,146	$228	72%	5	3	2	$280	✅	❌	✅	Y / Y	⭐️ 4.5 (55)
NW Glendale Home Sleeps 11-13 Pool/Hot Tub 5b3ba	$112,112	$388	76%	5	3	4	$250	✅	✅	❌	Y / Y	⭐️ 5 (24)
King Beds, heated pool, basketball court	$87,014	$375	63%	5	2	3	$250	✅	❌	✅	Y / Y	⭐️ 4.6 (26)
Fun 5br Escape Home w/Pool Oasis & Big play yard	$141,407	$436	88%	5	3	4	$180	✅	❌	❌	Y / Y	⭐️ 5 (73)
Peoria Retreat w/ Pool, Putting Green & Fire Pit	$82,559	$403	50%	5	2	3	$336	✅	❌	❌	Y / Y	⭐️ 4.7 (23)
Arrowhead Delight\| Sunny Poolside Retreat	$56,122	$278	53%	5	3	2	$295	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
5Bd with pool and office. Perfect for ext stay	$73,925	$413	48%	5	4	4	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (56)
Piute Palace 5BR Pool North PHX	$66,290	$245	71%	5	3	1	$479	✅	❌	✅	Y / Y	⭐️ 4.8 (68)
Spacious 5BR/3B Heated PoolNo Extra ChargeHotTub	$96,074	$281	93%	5	3	4	$195	✅	✅	✅	Y / Y	⭐️ 5 (94)
Spacious Glendale Home w/ Outdoor Kitchen!	$133,505	$621	53%	5	4	3	$516	✅	✅	❌	Y / Y	⭐️ 4.7 (10)
Hot Tub/ Amazing Pool/5 BRM/Outdoor Firplace	$88,453	$477	50%	5	4	4	$350	✅	✅	❌	Y / Y	⭐️ 5 (46)
Hidden Castle 5BR/2 Master Suites/Pool/Pool Table	$81,318	$311	71%	5	4	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (47)
Inviting Surprise Home w/ Private Pool, Near Golf!	$75,359	$294	66%	5	3	2	$310	✅	❌	❌	Y / Y	⭐️ 4.9 (59)
Spacious Beautiful Garden Hideaway w/Patio & Grill	$61,426	$273	59%	5	3	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (17)
Resort-Style /Mountain View/Pool/Spa/ Hike/Golf	$122,208	$404	81%	5	4	3	$425	✅	✅	❌	Y / Y	⭐️ 4.9 (26)
Cherry Hills; Heated Pool!	$56,925	$200	75%	5	3	2	$249	✅	❌	❌	Y / Y	⭐️ 4.8 (24)
Mariners, Cardinals, Waste Mgmt within minutes!	$68,335	$376	49%	5	4	4	$250	✅	❌	❌	Y / Y	⭐️ 5 (26)
Hacienda Lux Waterfront 5 Bedroom Pool Boat Spa	$141,626	$708	54%	5	3	3	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Heated Pool\| Hot Tub\| Pool Table\|Putting Green\|5BR	$66,775	$399	44%	5	4	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (51)
NEW Gorgeous 5bd3ba HeatedPool	$77,314	$282	72%	5	3	1	$355	✅	❌	✅	Y / Y	⭐️ 4.8 (24)
Stunning Home On Lake! Free Heated Pool included	$103,368	$423	65%	5	3	3	$375	✅	❌	❌	Y / Y	⭐️ 5 (22)
Paradise in Peoria-Heated Pool Hot Tub Game Room	$99,129	$498	53%	5	3	2	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (25)
Spacious Surprise Vacation Rental w/ Private Pool!	$115,474	$605	51%	5	3	4	$258	✅	❌	❌	Y / Y	⭐️ 4.7 (12)

Return Metrics

62.59% 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)	$83,183	$166,366	$249,549	$332,732	$415,915	$831,831	$2,495,493
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$418,320	$418,320	$418,320	$418,320	$418,320	$418,320	$418,320
Down Payment	$104,580	$104,580	$104,580	$104,580	$104,580	$104,580	$104,580
Property Appreciation	$15,687	$31,844	$48,486	$65,628	$83,284	$179,833	$746,315
Total Return	$621,770	$721,110	$820,936	$921,261	$1,022,099	$1,534,565	$3,764,708

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

62.59%

Cap Rate

16.89%

Return on Investment

78.26%

20828 N 90th Ave Peoria, Arizona, 85382

5 bed • 2.5 bath • 15 guests

Purchase Price

Est. $2,508/mo

Inquire about this property

Contact Agent

$522,900

Zestimate

Peoria

Zoning

Laws

278

Airbnb Investor Score

$53,086

Annual Profit

16.9%

Cap Rate

62.6%

Cash on Cash

$117,287

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $311/night at 65% occupancy.Projected nightly rate is $378/night at 63% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$88,912

Avg annual revenue

63%

Avg occupancy rate

$378

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

$40k

$75k

$110k

$145k

$83,183

Profit

Revenue

$117,287

Operating Expenses

$28,927

Operating Income

$88,360

Mortgage & Taxes

$5,177

Profit (Cash Flow)

$83,183

$117,205

Cash Investment

Down Payment

$104,580

Renos & Furnishing

$12,625

Total

$117,205

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

62.59%

Cap Rate

16.89%

Return on Investment

78.26%

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

$24,817

Deductible property tax

$5,177

Your total deduction

$458

Your adjusted annual income

$150,000 - $458 = $149,542

Taxes on $149,542 (30%)

$44,862

Your old tax bill

$45,000

Your new tax bill

$44,862

Estimated tax savings

$138

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:

6,050 sqft

Year built:

2000

Size:

2,764 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 6,050 sqft

Building area: 2,764 sqft

Garage: No

Heating: Other, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Refrigerator

View: -

Parking: Garage - Attached

Amenities: Dishwasher, Microwave, Range / Oven, Refrigerator

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 20017488

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $394,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $522,900

Schools