BNBCalc Short Term Rental Investment Analysis 22620 W Yavapai St, Buckeye, AZ 85326

3 bed • 3 bath • 9 guests • $1,700

BNB

Calc

Annual Revenue

$39,348

Profit (Cash Flow)

$20,438

Cap Rate

1209.0%

Annual Revenue

$39,348

AirDNA projects $171/night at 63% occupancy ($39,347). Airbtics projects $183/night at 65% occupancy ($43,445). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,646	$41,160	$65,842	$88,824
Occupancy	56%	64%	74%	91%
Nightly Rate	$137	$168	$233	$258

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Best reviews, On Your Way? Stay. Room 4 Trailers	$42,626	$176	65%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (57)
The Phoenician, Modern, Self check in, Garage	$31,618	$140	56%	3	3	2	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (169)
Clean3BR/2BA+Game Room Entire home,Family friendly	$35,270	$131	70%	3	2	3	$119	❌	❌	✅	Y / Y	⭐️ 5 (64)
Beautiful House in Buckeye AZ	$32,232	$127	63%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Perfect! Getaway Nestled up against the Mountains!	$39,791	$168	57%	3	2	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (41)
Beautiful Home in Buckeye AZ	$36,354	$140	64%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Beautiful Private Bungalow with large kitchen.	$65,788	$224	79%	3	2	3	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Beautiful Home in Buckeye with Hot Tub!	$33,487	$135	60%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (25)
Desert Oasis/ Buckeye/ Gameroom/ Pool/ Golf	$65,011	$193	91%	3	2	21	$300	✅	❌	✅	Y / Y	⭐️ 4.8 (14)
Spacious Buckeye Vacation Home	$68,662	$268	70%	3	3	2	$0	✅	✅	❌	Y / Y	⭐️ 4.6 (5)
3b/2b Pool Contact owner NO PET OPEN HOLIDAYS	$59,983	$133	91%	3	2	1	$180	✅	✅	❌	Y / Y	⭐️ 4.9 (53)
20% OFF Beautiful Serene 3 Bedroom home	$28,940	$155	51%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Lovely white & grey home.	$99,620	$267	100%	3	2	3	$159	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Executive Bungalow, Sleeps 8, Mountain Views	$38,850	$243	41%	3	2	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (22)

Return Metrics

223.58% 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)	$20,437	$40,875	$61,313	$81,751	$102,189	$204,378	$613,135
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,360	$1,360	$1,360	$1,360	$1,360	$1,360	$1,360
Down Payment	$340	$340	$340	$340	$340	$340	$340
Property Appreciation	$51	$103	$157	$213	$270	$584	$2,426
Total Return	$22,188	$42,679	$63,171	$83,664	$104,160	$206,663	$617,261

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

223.58%

Cap Rate

1,208.97%

Return on Investment

224.32%

22620 W Yavapai St Buckeye, AZ, 85326

3 bed • 3 bath • 9 guests

Purchase Price

Est. $8/mo

This property is for sale!

Contact Agent

11381

Airbnb Investor Score

$20,437

Annual Profit

1209.0%

Cap Rate

223.6%

Cash on Cash

$39,348

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $171/night at 63% occupancy.Projected nightly rate is $183/night at 65% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$46,650

Avg annual revenue

65%

Avg occupancy rate

$183

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

$20k

$45k

$75k

$100k

$20,438

Profit

Revenue

$39,348

Operating Expenses

$18,795

Operating Income

$20,553

Mortgage & Taxes

$115

Profit (Cash Flow)

$20,438

$9,141

Cash Investment

Down Payment

$340

Renos & Furnishing

$8,750

Closing Costs

$51

Total

$9,141

DSCR Ratio

Strong

179.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

223.58%

Cap Rate

1,208.97%

Return on Investment

224.32%

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

$81

Deductible property tax

$17

Your total deduction

-$19,062

Your adjusted annual income

$150,000 - -$19,062 = $169,062

Taxes on $169,062 (30%)

$50,719

Your old tax bill

$45,000

Your new tax bill

$50,719

Estimated tax savings

-$5,719

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: -