BNBCalc Short Term Rental Investment Analysis 24046 N 126th Pl, Scottsdale, AZ 85255

4 bed • 6.33 bath • 12 guests • $6,500,000

BNB

Calc

Annual Revenue

$117,791

Profit (Cash Flow)

-$349,671

Cap Rate

1.4%

Annual Revenue

$117,791

AirDNA projects $645/night at 50% occupancy ($117,791). Airbtics projects $542/night at 57% occupancy ($112,838). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $645 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$81,493	$103,603	$139,105	$219,654
Occupancy	50%	60%	64%	74%
Nightly Rate	$432	$455	$573	$792

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Troon Estate 4 Bedroom w/ Private Pool	$98,506	$426	60%	4	3	1	$404	✅	❌	❌	Y / Y	⭐️ 4.6 (44)
Desert Tranquility 4 Bedroom with Heated Pool	$102,281	$455	58%	4	2	3	$350	✅	❌	✅	Y / N	⭐️ 4.9 (65)
Desert Calm, Amazing Pool, Jacuzzi, Games, Firepit	$107,867	$449	64%	4	3	3	$350	✅	✅	✅	Y / Y	⭐️ 4.7 (34)
Beautiful 4BR/3ba House w/a Pool, Mountain views	$102,063	$439	61%	4	3	3	$400	✅	✅	✅	Y / Y	⭐️ 5 (17)
Staying Longer than six weeks? Check us out!	$64,544	$496	32%	4	3	4	$360	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Sophisticated Home with Panoramic Mountain Views	$174,494	$780	60%	4	4	3	$400	✅	❌	❌	Y / Y	⭐️ 5 (13)
Desert Serenity North Scottsdale	$108,946	$417	71%	4	3	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (2)
The Debonair Derby - Heated Pool/Spa	$218,389	$1,165	50%	4	4	1	$369	✅	✅	✅	Y / Y	⭐️ 4.9 (19)
Heated* pool w/swim up bar, spa, roof-top deck & much more!	$132,443	$561	62%	4	4	1	$625	✅	✅	✅	Y / Y	⭐️ 4.8 (79)
Hotel Rossi South	$112,138	$450	65%	4	3	2	$500	✅	✅	❌	Y / Y	⭐️ 5 (3)
Toms Thumb Oasis Scottsdale w/ Troon Golf Access	$122,976	$800	42%	4	3	30	$325	✅	✅	❌	Y / Y	⭐️ 5 (1)
North Scottsdale! Near Troon!	$135,967	$469	76%	4	4	5	$417	✅	❌	✅	Y / Y	⭐️ 5 (21)
Troon North Golf Casita COM Pool/ Scottsdale	$43,920	$240	50%	4	5	1	$404	✅	❌	❌	Y / Y	⭐️ 4.3 (9)
Luxurious 4BR Mountainview North Scottsdale	$51,881	$405	35%	4	4	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Bajada Sunrise	$178,345	$585	81%	4	3	3	$430	✅	✅	❌	Y / Y	⭐️ 5 (9)

Return Metrics

-23.2% 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)	-$349,671	-$699,342	-$1,049,013	-$1,398,684	-$1,748,355	-$3,496,711	-$10,490,135
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,200,000	$5,200,000	$5,200,000	$5,200,000	$5,200,000	$5,200,000	$5,200,000
Down Payment	$1,300,000	$1,300,000	$1,300,000	$1,300,000	$1,300,000	$1,300,000	$1,300,000
Property Appreciation	$195,000	$395,850	$602,725	$815,807	$1,035,281	$2,235,456	$9,277,206
Total Return	$6,345,328	$6,196,507	$6,053,711	$5,917,122	$5,786,925	$5,238,744	$5,287,070

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.2%

Cap Rate

1.36%

Return on Investment

-6.02%

24046 N 126th Pl Scottsdale, AZ, 85255

4 bed • 6.33 bath • 12 guests

Purchase Price

Est. $31,177/mo

This property is for sale!

Contact Agent

-93

Airbnb Investor Score

-$349,671

Annual Profit

1.4%

Cap Rate

-23.2%

Cash on Cash

$117,791

Annual Revenue

BNBCalc predicts this property will get $542 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$116,984

Avg annual revenue

57%

Avg occupancy rate

$542

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

$45k

$100k

$160k

$220k

-$349,671

Profit

Revenue

$117,791

Operating Expenses

$28,993

Operating Income

$88,798

Mortgage & Taxes

$438,470

Profit (Cash Flow)

-$349,671

$1,506,583

Cash Investment

Down Payment

$1,300,000

Renos & Furnishing

$11,583

Closing Costs

$195,000

Total

$1,506,583

DSCR Ratio

Weak

0.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-23.2%

Cap Rate

1.36%

Return on Investment

-6.02%

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

$308,497

Deductible property tax

$64,350

Your total deduction

$995,213

Your adjusted annual income

$150,000 - $995,213 = -$845,213

Taxes on -$845,213 (30%)

-$253,564

Your old tax bill

$45,000

Your new tax bill

-$253,564

Estimated tax savings

$298,564

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -