BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2217 N East St, Flagstaff, AZ, 86004

2 bed • 1 bath • 6 guests • $385,000

BNB

Calc

Annual Revenue

$38,665

Profit (Cash Flow)

-$6,013

Cap Rate

5.2%

Annual Revenue

$38,665

AirDNA projects $158/night at 67% occupancy ($38,664). Airbtics projects $155/night at 66% occupancy ($37,364). Airbtics predicts this property will perform in the 39% revenue percentile

BNB Calc projects a 67% occupancy rate, $158 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,812$40,154$64,542$69,258
Occupancy57%71%80%82%
Nightly Rate$129$138$193$198

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
Lovable Loft w/AC, Garage, Balcony, W/D, Fast WiFi

No image available

$47,132
$136
75%
223$175❌❌✅Y / Y⭐️ 4.9 (125)
Indigo Bungalow w/AC, Fenced Yard, W/D, Garage

No image available

$58,021
$141
95%
223$175❌❌✅Y / Y⭐️ 5 (163)
Jolly Blushing Bungalow w/AC, Fenced Yard, Garage

No image available

$50,458
$135
81%
223$175❌❌✅Y / Y⭐️ 4.9 (129)
The Rock House

No image available

$47,155
$216
57%
222$75❌❌❌Y / Y⭐️ 5 (175)
Flagstaff Townhome w/ Grill ~ 3 Mi to Dtwn

No image available

$42,241
$182
58%
222$109❌❌❌Y / Y⭐️ 5 (26)
The Gray Pine Getaway - 2 Bed+Office, Hot Tub, A/C

No image available

$64,129
$197
81%
223$170❌✅❌Y / Y⭐️ 5 (107)
☆Comfortably Small Downstairs Duplex☆

No image available

$27,367
$118
57%
211$55❌❌❌Y / Y⭐️ 4.7 (394)
☆Quaint Forest-View Home☆ minutes from downtown

No image available

$30,234
$108
68%
211$55❌❌❌N / Y⭐️ 4.8 (453)
2 Bedroom Clean Private Apartment in East Flag

No image available

$42,890
$128
79%
211$70❌❌✅Y / Y⭐️ 5 (214)

Return Metrics

-6.34% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,012-$12,025-$18,037-$24,050-$30,062-$60,125-$180,377
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$308,000$308,000$308,000$308,000$308,000$308,000$308,000
Down Payment$77,000$77,000$77,000$77,000$77,000$77,000$77,000
Property Appreciation$11,550$23,446$35,699$48,320$61,320$132,407$549,496
Total Return$390,537$396,421$402,662$409,270$416,257$457,282$754,118

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.34%

Cap Rate

5.18%

Return on Investment

9.83%

property-location

2217 N East St Flagstaff, Arizona, 86004-3510

2 bed • 1 bath • 6 guests

Est. $1,847/mo

Agent

Inquire about this property

Contact Agent

Flagstaff

Zoning


Laws

$38,665

Annual Revenue

This property is projected to be in the top 39% revenue percentile compared to similar properties nearby.
Projected nightly rate is $158/night at 67% occupancy.Projected nightly rate is $155/night at 66% occupancy.

Top 51% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$42,219

Avg annual revenue

66%

Avg occupancy rate

$155

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

$10k

$30k

$45k

$65k

Sign up to see the data on 10 all comparables

-$6,013

Profit

Revenue

$38,665

Operating Expenses

$18,706

Operating Income

$19,958

Mortgage & Taxes

$25,971

Profit (Cash Flow)

-$6,013

$94,800

Cash Investment

Down Payment

$77,000

Renos & Furnishing

$6,250

Closing Costs

$11,550

Total

$94,800

DSCR Ratio

Weak

0.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.34%

Cap Rate

5.18%

Profit (Cummulative)

-$6,013

$308,000

$6,250

$11,550

$0

Total Gain

$9,320

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

$18,272

Deductible property tax

$3,811

Your total deduction

$45,016

Your adjusted annual income

$150,000 - $45,016 = $104,984


Taxes on $104,984 (30%)

$31,495

Your old tax bill

$45,000

Your new tax bill

$31,495


Estimated tax savings

$13,505

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

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service