Airbnb Investor Score
$32,378
Annual Profit
9.9%
Cap Rate
88.8%
Cash on Cash
$180,270
Annual Revenue
BNBCalc predicts this property will get $771 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 76% of comparables
Top 36% 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.
$176,527
Avg annual revenue
62%
Avg occupancy rate
$771
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$165k
$275k
$395k
Sign up to see the data on 40 all comparables
$128,800
Profit
Revenue
$180,270
Operating Expenses
$37,115
Operating Income
$143,155
Mortgage & Taxes
$14,355
Profit (Cash Flow)
$128,800
$145,000
Cash Investment
Down Payment
$145,000
Renos & Furnishing
$0
Total
$145,000
Investment Value Over Time
Property Appreciation
6%
Revenue Appreciation
0%
Cash on Cash Return
88.82%
Cap Rate
9.87%
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
$80,689
Deductible property tax
$14,355
Your total deduction
$146,357
Your adjusted annual income
$150,000 - $146,357 = $3,643
Taxes on $3,643 (30%)
$1,093
Your old tax bill
$45,000
Your new tax bill
$1,093
Estimated tax savings
$43,907
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:
54,429 sqft
Year built:
2004
Size:
5,188 sqft
Type:
SFR
Parking:
4
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 27119 N 143rd St | 4 | 3 | 2,938 | - | 55,041 | 2004 | $1,000,000 | - |
| 27615 N 137th St | - | 3 | 2,668 | - | 45,260 | 2004 | $880,000 | 4 |
| 14139 E Roberta Dr | 3 | 3 | 3,006 | - | 54,450 | 2007 | $975,000 | - |
| 29315 N 144th St | - | 2 | 2,516 | - | 56,105 | 1998 | $0 | - |
| 14235 E Cavedale Dr | - | 3 | 2,883 | - | 54,450 | 2004 | $0 | - |
| 14325 E Cavedale Dr | - | 3 | 2,436 | - | 54,450 | 2004 | $715,000 | 1 |
| 14343 E Gamble Ln | - | 4 | 4,195 | - | 44,138 | 2007 | $0 | - |
| 13609 E Monument Dr | - | 3 | 3,479 | - | 49,426 | 2007 | $0 | - |
| 28604 N 144th St | - | 5 | 4,654 | - | 43,646 | 2007 | $124,000 | - |
| 28925 N 139th St | - | 4 | 3,100 | - | 48,385 | 2021 | $1,220,000 | 23 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 54,429 sqft
- Building area: 5,188 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-43
- Land Use: Residential
- Parcel Number: 219-39-076H
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $95,200
- County Est. Land Value: $132,600
- Assessed Land Value: -
- County Est. Structure Value: $819,400
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/27/22 | $1,535,000 | 100% | Lance G Olmsted |
| 01/27/22 | $0 | 0% | Lance G Olmsted |
| 07/13/21 | $1,295,000 | 79% | Colbil Investments Llc |
| 01/14/21 | $40,000 | 100% | Seth Anthony Thomas, Tracy Marie Thomas |
| 11/11/12 | $0 | 0% | Seth Anthony Thomas, Tracy Marie Thomas |
| 09/19/12 | $0 | 0% | Seth Anthony Thomas |
| 09/06/12 | $475,000 | 100% | Seth Anthony Thomas |
| 02/17/07 | $0 | 0% | Fatai A Adams, Deidra Adams |
Ownership
- Name: Lance Olmsted
- Owner Occupied: Yes
- Owner Mailing Address: 27828 N 143rd St, Scottsdale, AZ 85262
- Years Owned: 34
- Home Equity: $220,000
- Mortgage Balance Remaining: $1,535,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Fountain Hills Middle School with 5/10 star rating
- High School: Cactus Shadows High School with 7/10 star rating