BNBCalc Short Term Rental Investment Analysis 2175 E Palmcroft Dr, Tempe, AZ 85282

4 bed • 2 bath • 12 guests • $2,395

BNB

Calc

Annual Revenue

$66,533

Profit (Cash Flow)

$44,042

Cap Rate

1845.7%

Annual Revenue

$66,533

AirDNA projects $318/night at 64% occupancy ($74,334). Airbtics projects $276/night at 66% occupancy ($66,532). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $276 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,639	$60,812	$89,160	$143,317
Occupancy	57%	66%	74%	85%
Nightly Rate	$205	$240	$314	$444

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Terrific Tempe 4BR- mins to Scottsdale/ASU/Airport	$62,699	$218	76%	4	3	2	$145	✅	✅	❌	Y / Y	⭐️ 4.8 (62)
Western Ranch \| Pool \| Fire Pit	$43,742	$187	57%	4	3	2	$215	✅	❌	❌	Y / Y	⭐️ 4.9 (30)
Stylish & Central Mesa Home with Private Pool!	$92,458	$544	45%	4	3	2	$258	✅	❌	❌	Y / Y	⭐️ 4.6 (54)
TEMPE - Pool, Hot Tub, Putting Green, & Fire Pit	$91,117	$238	99%	4	3	2	$300	✅	✅	✅	Y / Y	⭐️ 4.9 (121)
Modern Renovated Home in Tempe	$31,236	$104	74%	4	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.6 (53)
Near ASU/Spring Training/Old Town Scottsdale!	$119,832	$433	74%	4	3	2	$230	✅	❌	❌	Y / Y	⭐️ 5 (60)
Relaxing Mesa 4BR Home with 2 Masters, Pool/BBQ	$41,371	$172	60%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (52)
Modern Tempe home near ASU/Cubs! Heated Pool!	$81,753	$283	73%	4	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (120)
Heated Pool-Enormous Backyard! Sleeps 10!	$81,514	$338	64%	4	2	2	$389	✅	❌	❌	Y / Y	⭐️ 4.6 (12)
Desert Oasis in Heart of Tempe \| Pool, Patio,Games	$55,433	$241	58%	4	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (74)
Broadway Palms\|Private Pool\|Chef Kitchen\|Office	$49,787	$235	55%	4	2	3	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (80)
Contemporary home 4 BD/4BA Tempe home near ASU	$70,092	$323	58%	4	4	3	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (76)
Design Award Winner Scottsdale/Tempe Home POOL HTD	$93,799	$350	70%	4	2	3	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (104)
Updated Tempe Home w/ Pool & Casita - Near ASU	$63,266	$258	67%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (36)
Chic Pool Oasis \| Fresh Interior and Heated Pool	$64,984	$208	83%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (113)
Luxury Pool Home in Tempe 4 Bedrooms 3 Baths	$75,466	$351	57%	4	3	1	$249	✅	❌	✅	Y / Y	⭐️ 5 (22)
THE FULLY REMODELED HOME with Private Heated Pool!	$49,630	$230	53%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (145)
El Moro Resort: Heated Pool-AzRoom-Golf-Foosball	$69,608	$268	68%	4	2	2	$290	✅	❌	✅	Y / Y	⭐️ 5 (54)
Prime Downtown Tempe/Scottsdale- ASU & Scottsdale!	$39,156	$154	66%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (96)
The HEART of Tempe	$34,580	$200	44%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (22)
Tempe ASU Home 8 beds & HEATED Salt Water Pool	$52,454	$246	57%	4	3	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (79)
Loma Vista \| Amazing Backyard Pool & Fire Pit	$38,393	$165	58%	4	2	1	$279	✅	❌	❌	Y / Y	⭐️ 4.8 (194)
Pet Friendly Central 4-Bedroom Home W/ Pool!	$65,557	$206	79%	4	2	2	$205	✅	❌	✅	Y / Y	⭐️ 4.9 (86)
Relaxing 4 Bedroom Sanctuary with Pool in Tempe	$88,913	$264	88%	4	2	2	$167	✅	❌	❌	Y / Y	⭐️ 4.9 (62)
☆Pool ☆Firepit, Bistro Lights☆Backyard☆Grill☆Cable	$32,990	$140	61%	4	2	1	$215	✅	❌	❌	Y / Y	⭐️ 5 (105)
The Hermosa \| Resort-Style Pool & Hot Tub	$61,103	$204	77%	4	2	1	$199	✅	✅	❌	Y / Y	⭐️ 4.6 (12)
Sunny Tempe Escape: Central Location & Pool	$148,110	$582	67%	4	2	2	$207	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Tempe Retreat-4BR-Heated Pool-Games-Grill-ASU	$45,922	$160	68%	4	2	2	$285	✅	❌	✅	Y / Y	⭐️ 5 (42)
Weekly Discount- House w/ Resort Yard & Pool	$88,999	$280	85%	4	2	1	$155	✅	❌	✅	Y / Y	⭐️ 4.9 (87)
Minutes to Old Town - Your Peaceful Oasis Awaits	$49,526	$175	75%	4	2	3	$180	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Stylish home in the heart of Tempe w/ private pool	$54,028	$228	62%	4	2	3	$190	✅	❌	✅	Y / Y	⭐️ 5 (30)
Desert oasis with Pool, Hot Tub and BBQ	$64,479	$312	53%	4	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (70)
The Desert Inn - 4BR with pool. Sleeps 10!	$58,849	$240	63%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (104)
Estate 48, Heated Pool, Foosball & Pool Table	$146,527	$564	69%	4	2	2	$225	✅	❌	✅	Y / Y	⭐️ 4.9 (128)
Spacious 4BR \| Private Pool \| Patio \| W/D	$35,341	$260	24%	4	2	3	$310	✅	❌	❌	Y / Y	⭐️ 4.9 (9)
Luxury Zen Home with backyard oasis	$114,014	$352	87%	4	2	3	$240	✅	✅	❌	Y / Y	⭐️ 5 (112)
Heated Pool-MakeupBar-3 Kings 2 Queens +Yard games	$196,975	$611	87%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (80)
Heated Pool/Hot Tub Tempe/ASU/Scottsdale!	$51,223	$213	60%	4	2	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (85)
Vacation On Broadmor	$47,559	$228	56%	4	2	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (2)
Totally Terrific Time in Tempe	$77,369	$306	68%	4	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (18)

Return Metrics

398.53% 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)	$44,042	$88,084	$132,126	$176,168	$220,210	$440,420	$1,321,260
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,916	$1,916	$1,916	$1,916	$1,916	$1,916	$1,916
Down Payment	$479	$479	$479	$479	$479	$479	$479
Property Appreciation	$71	$145	$222	$300	$381	$823	$3,418
Total Return	$46,508	$90,624	$134,743	$178,863	$222,986	$443,638	$1,327,073

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

398.53%

Cap Rate

1,845.66%

Return on Investment

399.4%

2175 E Palmcroft Dr Tempe, AZ, 85282

4 bed • 2 bath • 12 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

17552

Airbnb Investor Score

$44,042

Annual Profit

1845.7%

Cap Rate

398.5%

Cash on Cash

$66,533

Annual Revenue

BNBCalc predicts this property will get $276 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$70,746

Avg annual revenue

66%

Avg occupancy rate

$276

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

$30k

$85k

$140k

$200k

$44,042

Profit

Revenue

$66,533

Operating Expenses

$22,329

Operating Income

$44,204

Mortgage & Taxes

$162

Profit (Cash Flow)

$44,042

$11,051

Cash Investment

Down Payment

$479

Renos & Furnishing

$10,500

Closing Costs

$72

Total

$11,051

DSCR Ratio

Strong

273.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

398.53%

Cap Rate

1,845.66%

Return on Investment

399.4%

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

$114

Deductible property tax

$24

Your total deduction

-$42,356

Your adjusted annual income

$150,000 - -$42,356 = $192,356

Taxes on $192,356 (30%)

$57,707

Your old tax bill

$45,000

Your new tax bill

$57,707

Estimated tax savings

-$12,707

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -