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 22963 W La Pasada Blvd, Buckeye, AZ 85326

4 bed β€’ 2 bath β€’ 12 guests β€’ $365,000

BNB

Calc

Annual Revenue

$57,972

Profit (Cash Flow)

$12,133

Cap Rate

10.1%

Annual Revenue

$57,972

AirDNA projects $278/night at 46% occupancy ($46,707). Airbtics projects $248/night at 64% occupancy ($57,971). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $248 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,024$61,763$83,805$106,560
Occupancy57%63%75%79%
Nightly Rate$171$259$290$350

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
4 Bedroom With Hot tub and Gaming

No image available

$34,546
$177
51%
433$150βŒβœ…βŒY / Y⭐️ 5 (56)
*Hiking and Vacationing in Estrella Mountains

No image available

$74,538
$292
63%
432$325βœ…βŒβŒY / Y⭐️ 4.8 (36)
Modern 4bd/2.5ba Home near Verrado

No image available

$41,953
$138
79%
437$300βŒβŒβœ…Y / Y⭐️ 5 (18)
Desert Den w/ Pool - 3 Miles to Goodyear Ballpark!

No image available

$61,129
$277
54%
435$310βœ…βŒβŒY / Y⭐️ 4.9 (31)
Light and bright with a HEATED pool!

No image available

$49,385
$226
57%
433$195βœ…βŒβœ…Y / Y⭐️ 4.8 (85)
Tiki Bar by the Pool! 4bed/3bath Home

No image available

$95,806
$389
64%
433$350βœ…βŒβŒY / Y⭐️ 4.9 (27)
Buckeye Home w/ Pool, Putting Green & Sun Porch!

No image available

$86,864
$288
77%
425$345βœ…βŒβŒY / Y⭐️ 4.7 (31)
Private Pool! MLB Spring Training! Putting Green!

No image available

$68,252
$259
72%
433$0βœ…βŒβœ…Y / Y⭐️ 5 (19)
Home Sweet Home!

No image available

$39,902
$132
80%
431$49❌❌❌Y / Y⭐️ 4.8 (95)
Goodyear Family Vacation Rental w/ Pool & Fire Pit

No image available

$108,061
$496
58%
432$227βœ…βŒβŒY / Y⭐️ 4.8 (10)
Spacious Poolside Oasis! 7 NEW Beds, sleeps 14.

No image available

$60,678
$283
57%
432$200βœ…βŒβŒY / Y⭐️ 5 (26)
Spacious Buckeye Family and Corporate Stay

No image available

$22,146
$87
62%
433$75❌❌❌N / N⭐️ 4.6 (28)
On Golf Course, Private Pool MTN View

No image available

$60,877
$220
74%
438$150βœ…βŒβŒY / Y⭐️ 4.7 (8)
Cheerful family home with outdoor living

No image available

$40,890
$294
38%
443$0βœ…βœ…βŒY / Y⭐️ 0 (0)
Blue Horizons Getaway

No image available

$55,536
$166
86%
421$110βŒβŒβœ…Y / Y⭐️ 5 (44)

Return Metrics

12.84% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,133$24,266$36,400$48,533$60,667$121,334$364,004
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$292,000$292,000$292,000$292,000$292,000$292,000$292,000
Down Payment$73,000$73,000$73,000$73,000$73,000$73,000$73,000
Property Appreciation$10,950$22,228$33,845$45,810$58,135$125,529$520,950
Total Return$388,083$411,495$435,245$459,344$483,802$611,864$1,249,955

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.84%

Cap Rate

10.06%

Return on Investment

28.23%

property-location

22963 W La Pasada Blvd Buckeye, AZ, 85326

4 bed β€’ 2 bath β€’ 12 guests

Est. $1,751/mo

Agent

This property is for sale!

Contact Agent

82

Airbnb Investor Score

$12,133

Annual Profit

10.1%

Cap Rate

12.8%

Cash on Cash

$57,972

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $278/night at 46% occupancy ($46,707.4). Airbtics projects $248/night at 64% occupancy ($57,971).

Top 41% of comparables

Top 48% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$60,037

Avg annual revenue

64%

Avg occupancy rate

$248

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$50k

$80k

$110k

Sign up to see the data on 15 all comparables

$12,133

Profit

Revenue

$57,972

Operating Expenses

$21,216

Operating Income

$36,755

Mortgage & Taxes

$24,622

Profit (Cash Flow)

$12,133

$94,450

Cash Investment

Down Payment

$73,000

Renos & Furnishing

$10,500

Closing Costs

$10,950

Total

$94,450

DSCR Ratio

Strong

1.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.84%

Cap Rate

10.06%

Profit (Cummulative)

$12,133

$292,000

$10,500

$10,950

$0

Total Gain

$26,669

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

$17,323

Deductible property tax

$3,613

Your total deduction

$68,567

Your adjusted annual income

$150,000 - $68,567 = $81,433


Taxes on $81,433 (30%)

$24,430

Your old tax bill

$45,000

Your new tax bill

$24,430


Estimated tax savings

$20,570

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: -