BNBCalc Short Term Rental Investment Analysis 230 South Mount Vernon Avenue, Prescott, AZ

5 bed • 4 bath • 12 guests • $918,000

BNB

Calc

Annual Revenue

$89,163

Profit (Cash Flow)

$1,967

Cap Rate

7.0%

Annual Revenue

$89,163

AirDNA projects $319/night at 47% occupancy ($54,761). Airbtics projects $316/night at 58% occupancy ($66,941). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $359 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,666	$62,804	$92,517	$134,102
Occupancy	50%	59%	68%	77%
Nightly Rate	$227	$281	$359	$455

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Prescott Getaway--SCENIC VIEW	$43,267	$283	41%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
North VernonVintage retreat❤️	$56,443	$233	65%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (151)
Historic Prescott Home w/ Yard, Walk to Downtown!	$66,235	$458	38%	5	2	2	$258	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Mt Vernon Retreat	$48,853	$164	77%	4	3	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (130)
~Look No Further~ 4,000sf, Views and Pool Table~	$62,002	$503	33%	5	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (38)
Peaceful Pines Lodge-2 game rooms,hot tub,EVChrgr	$72,377	$321	60%	5	3	1	$235	✅	✅	✅	Y / Y	⭐️ 4.9 (88)
Mountain Twilight	$95,053	$279	90%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (37)
Prescott Paradise (5 min to DT Best View in town!)	$59,713	$230	69%	4	3	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (105)
Lux 4BR Prescott Retreat - Minutes from Town!	$54,610	$206	67%	4	3	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (98)
Mid Century home 1 mile from Downtown, City Views	$61,360	$240	69%	4	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (98)
Prescott Sunset Sanctuary w/ Panoramic Views	$98,459	$448	58%	4	2	2	$222	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Prescott Home w/ Deck: 2 Mi to Downtown!	$46,507	$160	68%	4	2	2	$191	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
BEST LOCATION + 6 BEDROOM / 5 BATHROOM + SPA & GYM	$162,088	$598	73%	6	5	1	$425	❌	✅	✅	Y / Y	⭐️ 4.8 (40)
J&J Homestay - Downtown Prescott	$23,924	$197	30%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (130)
Prescott Home w/ Grill, Near Lakes & Trails	$62,873	$227	73%	4	2	2	$171	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
5 min to Whiskey Row+Arcade+FirePit+EV Charger	$62,407	$254	65%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (71)
Creekside Getaway by Downtown	$38,730	$305	32%	4	2	2	$300	❌	✅	✅	Y / N	⭐️ 4.9 (16)
Hilltop Chalet-Stunning Views, 3mi from downtown	$63,588	$283	59%	4	2	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (96)
BBQ Fire Pit Dog Friendly Family Friendly	$37,008	$188	51%	4	2	1	$273	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Family friendly Spacious *Fireplace	$53,637	$254	57%	4	3	1	$324	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Luxury! Sleeps 10 / 4 Bedroom / 3 Full Bath	$55,591	$228	59%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (52)
Pleasant Place - Prescott Cabin Rentals	$48,966	$261	50%	4	4	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Private Forest Lodge w/Game House, Spa, mins to DT	$89,549	$385	60%	5	3	2	$299	✅	✅	✅	Y / Y	⭐️ 5 (71)
Relaxing SanctuaryWalk to Bars & Food*2 Homes	$83,084	$283	72%	5	2	1	$270	❌	❌	✅	Y / Y	⭐️ 5 (4)
"The Schemmer House" Close to Historic Downtown	$41,846	$184	60%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Stag's Leap Lodge - Near Downtown Prescott	$58,582	$323	49%	4	3	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (16)
Stunning Mountaintop Views	$76,513	$351	57%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (25)
Lux Forest Retreat: Jacuzzi, Walk Downtown, EBikes	$74,975	$384	49%	5	4	2	$275	❌	✅	❌	Y / Y	⭐️ 5 (14)
A Luxury Spacious Italian Villa	$87,553	$455	51%	4	4	2	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
Incredible Mountain View-Spa-Near DT	$106,293	$453	61%	5	3	2	$259	✅	✅	✅	Y / Y	⭐️ 4.9 (16)
Beautiful Views of Rolling Hills	$66,434	$205	87%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (2)
Walk To Whiskey Row ~1924 2Br Home + 2-Br Duplex	$90,815	$301	77%	4	3	1	$290	❌	❌	✅	Y / Y	⭐️ 0 (0)
Tranquil Pine Country Escape, Perfect for Families	$56,201	$278	53%	4	2	1	$334	✅	❌	❌	Y / Y	⭐️ 5 (8)
View ~ATV~Karaoke Bar ~Kayaks/Bikes ~Hot Tub/Sauna	$189,814	$1,014	51%	5	4	3	$495	❌	✅	✅	Y / Y	⭐️ 5 (53)
Skyview Lodge - Prescott Cabin Rentals	$56,879	$264	57%	4	3	1	$210	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Granite Retreat - Prescott Cabin Rentals	$48,716	$196	67%	4	3	1	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (17)
Thumb Butte Boulders Beauty	$131,885	$452	79%	5	3	2	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Monte Vista Hacienda	$36,234	$150	66%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (17)

Return Metrics

0.87% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,966	$3,933	$5,900	$7,866	$9,833	$19,667	$59,002
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$734,400	$734,400	$734,400	$734,400	$734,400	$734,400	$734,400
Down Payment	$183,600	$183,600	$183,600	$183,600	$183,600	$183,600	$183,600
Property Appreciation	$27,540	$55,906	$85,123	$115,217	$146,213	$315,715	$1,310,226
Total Return	$947,506	$977,839	$1,009,023	$1,041,084	$1,074,047	$1,253,382	$2,287,229

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.87%

Cap Rate

6.95%

Return on Investment

17.18%

230 S Mt Vernon Ave Prescott, Arizona, 86303

5 bed • 4 bath • 12 guests

Purchase Price

Est. $4,403/mo

Inquire about this property

Contact Agent

$918,000

Zestimate

Airbnb Investor Score

$1,966

Annual Profit

7.0%

Cap Rate

0.9%

Cash on Cash

$89,163

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $319/night at 47% occupancy.Projected nightly rate is $316/night at 58% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$68,728

Avg annual revenue

58%

Avg occupancy rate

$316

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

$25k

$75k

$130k

$190k

$1,967

Profit

Revenue

$89,163

Operating Expenses

$25,271

Operating Income

$63,892

Mortgage & Taxes

$61,925

Profit (Cash Flow)

$1,967

$224,140

Cash Investment

Down Payment

$183,600

Renos & Furnishing

$13,000

Closing Costs

$27,540

Total

$224,140

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.87%

Cap Rate

6.95%

Return on Investment

17.18%

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

$43,569

Deductible property tax

$9,088

Your total deduction

$90,772

Your adjusted annual income

$150,000 - $90,772 = $59,228

Taxes on $59,228 (30%)

$17,768

Your old tax bill

$45,000

Your new tax bill

$17,768

Estimated tax savings

$27,232

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:

0.26 sqft

Year built:

1914

Size:

2,779 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air Gas, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.26 sqft

Building area: 2,779 sqft

Garage: No

Heating: Forced air gas, natural gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Ceiling Fan(s), Central Air

View: See Remarks

Parking: Driveway Concrete

Amenities: Built-In Gas Oven, Dishwasher, Disposal, Double Oven, Dryer, Gas Range, Microwave, Range, Refrigerator, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 11001031

Flood Zone: No

Tax Info

Year Assessed: 2025

Assessed Value: $801,474

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $918,000

Schools

Middle School: Prescott Mile High Middle School with 5/10 star rating