22963 W La Pasada Blvd Buckeye, AZ, 85326
4 bed β’ 2 bath β’ 12 guests
Est. $1,751/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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: -