BNBCalc Short Term Rental Investment Analysis 24002 W Mohave St, Buckeye, AZ 85326

4 bed • 0 bath • 12 guests • $398,800

BNB

Calc

Annual Revenue

$35,392

Profit (Cash Flow)

-$9,791

Cap Rate

4.3%

Annual Revenue

$35,392

AirDNA projects $190/night at 51% occupancy ($35,392). Airbtics projects $262/night at 68% occupancy ($65,071). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,968	$61,732	$89,638	$124,834
Occupancy	60%	68%	79%	86%
Nightly Rate	$197	$239	$298	$383

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Buckeye Home w/ Pool, Putting Green & Sun Porch!	$79,776	$335	62%	4	2	5	$345	✅	❌	❌	Y / Y	⭐️ 4.7 (32)
4BR Warm Welcoming Home\|Resort Style Heated Pool	$77,474	$216	97%	4	2	2	$165	✅	❌	✅	Y / Y	⭐️ 5 (72)
#AZ Morning Glory 4 bedroom home to enjoy!	$41,163	$196	54%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Charming Goodyear home	$59,464	$378	40%	4	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (8)
Hot Pool! Goodyear Stadium! Gameroom Galore!	$50,907	$196	65%	4	2	2	$389	✅	❌	✅	Y / Y	⭐️ 4.8 (18)
Fully updated 4/2- 1 Mile to Reds/Indians	$32,452	$155	51%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
Boho Chic 4 Bed/2 Bath Vacation Home (heated pool)	$62,244	$196	82%	4	2	2	$190	✅	❌	❌	Y / Y	⭐️ 5 (66)
Desert View near lakes, golf, trails +heated* pool	$130,972	$433	82%	4	3	3	$255	✅	❌	❌	Y / Y	⭐️ 5 (17)
Stunning Goodyear Home w/ Private Hot Tub & Pool!	$70,738	$230	81%	4	3	2	$232	✅	✅	❌	Y / Y	⭐️ 4.3 (51)
Luxurious Retreat with Private Pool and Spa	$69,796	$302	61%	4	3	2	$215	✅	✅	✅	Y / Y	⭐️ 4.8 (23)
Agave Road Abode - Pool/Putting Green/Game Room	$76,565	$260	78%	4	2	2	$195	✅	❌	❌	Y / Y	⭐️ 4.9 (43)
Poolside Retreat for Families: Enjoy Fun & Comfort	$160,762	$556	79%	4	4	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (83)
Casa Encanto - EV Charger, Pool, AC, H20 Filter	$41,624	$163	66%	4	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (37)
A Hole in One!	$58,249	$224	68%	4	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (43)
Goodyear Retreat w/ Pool, Fire Pit & Putting Green	$57,958	$265	58%	4	3	2	$284	✅	❌	❌	Y / Y	⭐️ 4.9 (25)
Gorgeous Litchfield Oasis ~ 6 Mi to Luke AFB	$65,139	$258	68%	4	4	3	$232	✅	❌	❌	Y / Y	⭐️ 4.8 (62)
Great Home Walkable for Litchfield Park	$46,157	$253	48%	4	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Goodyear Family Vacation Rental w/ Pool & Fire Pit	$59,541	$281	55%	4	3	2	$227	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
The Oasis -Heated pool and games	$69,506	$244	73%	4	2	2	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
Estrella paradise w/ pool heater, mountain views	$53,405	$173	81%	4	3	3	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (47)
Estrella Mountain Home w/ Heated Pool & Fire Pit!	$44,775	$220	53%	4	2	3	$232	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
Cannonball! Fun & cozy 4 bedroom house with a pool	$68,092	$231	77%	4	3	2	$175	✅	❌	✅	Y / Y	⭐️ 4.9 (74)
Patio TV, Pool Table, Yard Games, Fire Pit, Pool	$53,991	$197	70%	4	2	2	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (92)
Luxury Stay at Estrella Mountain Ranch	$36,510	$176	55%	4	3	2	$215	✅	❌	✅	Y / Y	⭐️ 5 (27)
Estrella Magical Home!	$59,609	$220	73%	4	3	3	$275	✅	✅	❌	Y / Y	⭐️ 5 (20)
Pool & Spa, BBQ, Near Dining & Sports Venues!	$66,714	$198	86%	4	3	3	$335	✅	✅	❌	Y / Y	⭐️ 4.9 (14)
Tiki Bar by the Pool! 4bed/3bath Home	$63,576	$234	72%	4	3	3	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Beachy Getaway in Goodyear, AZ 12 guests; 4/2	$29,709	$207	37%	4	2	2	$220	✅	✅	✅	Y / Y	⭐️ 4.7 (197)
Cool down in this pool with Estrella Mountains	$67,165	$298	58%	4	3	2	$325	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Luxury large 4 bedroom 2 bathrooms	$38,847	$114	88%	4	2	3	$195	✅	✅	✅	Y / Y	⭐️ 5 (169)
The Desert Palm - 4BD w/ Pool	$53,970	$169	82%	4	3	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (46)
Goodyear Getaway w/ Heated Pool & Lake Views!	$71,534	$250	72%	4	3	2	$207	✅	❌	✅	Y / Y	⭐️ 4.5 (17)
New! Peaceful, clean, heated pool, lake 2 blocks	$72,398	$225	87%	4	2	3	$230	✅	❌	❌	Y / Y	⭐️ 5 (58)
Newer 4 bedroom rambler with private pool.	$64,463	$265	64%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (16)
Home w/ Private Casita on Golf Course	$111,874	$454	67%	4	4	5	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (29)
Luxe Estrella Mountain Adobe - Heated Pool & SPA!	$71,900	$300	62%	4	4	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (44)
Private Pool, Fire Pit, Baseball, Golf, Goodyear	$81,956	$321	68%	4	3	3	$189	✅	❌	❌	Y / Y	⭐️ 5 (19)
Entertain in a Spanish-Style Villa with Pool in Goodyear	$105,740	$329	87%	4	3	4	$300	✅	✅	✅	Y / Y	⭐️ 5 (59)
3 King Beds, Free Heated Pool, Great back yard!	$79,893	$279	76%	4	2	3	$299	✅	❌	❌	Y / Y	⭐️ 5 (48)
Resort Style Home in the Suburbs of Phoenix	$125,812	$489	67%	4	3	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

-9.62% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,790	-$19,581	-$29,371	-$39,162	-$48,953	-$97,906	-$293,718
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,040	$319,040	$319,040	$319,040	$319,040	$319,040	$319,040
Down Payment	$79,760	$79,760	$79,760	$79,760	$79,760	$79,760	$79,760
Property Appreciation	$11,964	$24,286	$36,979	$50,052	$63,518	$137,153	$569,192
Total Return	$400,973	$403,505	$406,407	$409,690	$413,365	$438,047	$674,273

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.62%

Cap Rate

4.29%

Return on Investment

5.98%

24002 W Mohave St Buckeye, AZ, 85326

4 bed • 0 bath • 12 guests

Purchase Price

Est. $1,913/mo

This property is for sale!

Contact Agent

-30

Airbnb Investor Score

-$9,790

Annual Profit

4.3%

Cap Rate

-9.6%

Cash on Cash

$35,392

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 51% occupancy.Projected nightly rate is $262/night at 68% occupancy.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 83% of comparables

Seasonality

40 Airbnb Comparables

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

$68,310

Avg annual revenue

68%

Avg occupancy rate

$262

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

$30k

$70k

$115k

$160k

-$9,791

Profit

Revenue

$35,392

Operating Expenses

$18,281

Operating Income

$17,111

Mortgage & Taxes

$26,902

Profit (Cash Flow)

-$9,791

$101,724

Cash Investment

Down Payment

$79,760

Renos & Furnishing

$10,000

Closing Costs

$11,964

Total

$101,724

DSCR Ratio

Weak

0.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.62%

Cap Rate

4.29%

Return on Investment

5.98%

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

$18,927

Deductible property tax

$3,948

Your total deduction

$50,679

Your adjusted annual income

$150,000 - $50,679 = $99,321

Taxes on $99,321 (30%)

$29,796

Your old tax bill

$45,000

Your new tax bill

$29,796

Estimated tax savings

$15,204

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: -