2550 S Ellsworth Rd UNIT 366 Mesa, AZ, 85209
2 bed • 2 bath • 6 guests
Est. $954/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$5,345
Annual Profit
9.4%
Cap Rate
10.2%
Cash on Cash
$37,299
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $160/night at 61% occupancy ($35,647.81). Airbtics projects $148/night at 69% occupancy ($37,298).
Top 53% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$38,186
Avg annual revenue
69%
Avg occupancy rate
$148
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$60k
$85k
Sign up to see the data on 40 all comparables
$5,346
Profit
Revenue
$37,299
Operating Expenses
$18,529
Operating Income
$18,770
Mortgage & Taxes
$13,424
Profit (Cash Flow)
$5,346
$52,270
Cash Investment
Down Payment
$39,800
Renos & Furnishing
$6,500
Closing Costs
$5,970
Total
$52,270
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.22%
Cap Rate
9.43%
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
$9,445
Deductible property tax
$1,970
Your total deduction
$38,885
Your adjusted annual income
$150,000 - $38,885 = $111,115
Taxes on $111,115 (30%)
$33,334
Your old tax bill
$45,000
Your new tax bill
$33,334
Estimated tax savings
$11,666
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:
5,000 sqft
Year built:
2004
Size:
1,232 sqft
Type:
MANUFACTURED
Parking:
2
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MANUFACTURED
- Stories: 1
- Lot size: 5,000 sqft
- Building area: 1,232 sqft
- Garage: Yes
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ceiling Fan(s)
- View: -
- Parking: Garage Door Opener, Direct Access, Attch'd Gar Cabinets
- Amenities: -
- Price per square foot: $161
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 30403008S
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools