BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2820 E Ranch Ct, Gilbert, AZ 85296

4 bed β€’ 3 bath β€’ 12 guests β€’ $815,000

BNB

Calc

Annual Revenue

$69,952

Profit (Cash Flow)

-$7,800

Cap Rate

5.8%

Annual Revenue

$69,952

AirDNA projects $304/night at 63% occupancy ($69,951). Airbtics projects $244/night at 72% occupancy ($64,166). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $304 rate per night.

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

Percentiles25%50%75%90%
Revenue$41,455$55,875$103,059$143,952
Occupancy63%73%87%96%
Nightly Rate$173$200$312$390

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Entire house-4 BR-Heated Pool-Next to Mall-Brkfst

No image available

$55,313
$136
98%
421$139βœ…βŒβŒY / Y⭐️ 4.9 (476)
Entire house-4 BR-Heated Pool-Brkfst- Next to Mall

No image available

$54,193
$130
99%
421$139βœ…βŒβŒY / Y⭐️ 4.9 (518)
Golf course and gated (heatable) pool

No image available

$57,426
$200
76%
423$160βœ…βŒβŒY / Y⭐️ 4.9 (185)
Newly furnished with sparkling pool

No image available

$124,329
$450
73%
423$265βœ…βŒβŒY / Y⭐️ 4.9 (21)
Centrally Located Gilbert Home: Patio & Grill!

No image available

$97,506
$410
63%
423$258❌❌❌Y / Y⭐️ 5 (38)
NEW! Downtown Gilbert: Spacious Pool & Game Room

No image available

$72,044
$191
86%
421$225βœ…βŒβŒY / Y⭐️ 4.7 (77)
Great Gilbert Getaway!

No image available

$39,638
$175
58%
442$170βœ…βŒβŒY / Y⭐️ 4.9 (35)
Gilbert Ranch Retreat & Pool. Walk to Outdoor Mall

No image available

$80,523
$330
66%
423$150βœ…βŒβŒY / Y⭐️ 4.7 (4)
Family Friendly~ 4bdrm, Hot Tub, Mini Golf

No image available

$95,091
$266
95%
422$125βŒβœ…βœ…Y / Y⭐️ 5 (32)
*Gilbert Getaway* Welcome Back Pricing!

No image available

$87,263
$360
64%
422$325❌❌❌Y / Y⭐️ 5 (16)
**Fenced (Can be heated) Pool/Spa - Sleeps 8**

No image available

$57,841
$200
75%
433$195βœ…βœ…βŒY / Y⭐️ 4.8 (207)
Gilbert Ranch Relaxing 4-Bedroom, 2-Bath Home

No image available

$41,476
$155
71%
426$150βŒβŒβœ…Y / Y⭐️ 5 (24)
Modern 4BR 3BA with Golf Course Views-Heated Pool

No image available

$64,229
$194
89%
432$285βœ…βŒβŒY / Y⭐️ 5 (58)
Gilbert Getaway

No image available

$20,654
$171
33%
4230$120βŒβŒβœ…Y / Y⭐️ 5 (133)
"Gilbert Haus" Resort Style Home

No image available

$42,117
$294
36%
432$289βœ…βœ…βŒY / Y⭐️ 5 (25)

Return Metrics

-3.93% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$7,799-$15,599-$23,398-$31,198-$38,997-$77,995-$233,985
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$652,000$652,000$652,000$652,000$652,000$652,000$652,000
Down Payment$163,000$163,000$163,000$163,000$163,000$163,000$163,000
Property Appreciation$24,450$49,633$75,572$102,289$129,808$280,291$1,163,218
Total Return$831,650$849,034$867,174$886,091$905,810$1,017,296$1,744,233

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.93%

Cap Rate

5.78%

Return on Investment

12.44%

property-location

2820 E Ranch Ct Gilbert, AZ, 85296

4 bed β€’ 3 bath β€’ 12 guests

Est. $3,909/mo

Agent

This property is for sale!

Contact Agent

-1

Airbnb Investor Score

-$7,799

Annual Profit

5.8%

Cap Rate

-3.9%

Cash on Cash

$69,952

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $304/night at 63% occupancy ($69,951.53). Airbtics projects $244/night at 72% occupancy ($64,166).

Top 74% of comparables

Top 28% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$65,976

Avg annual revenue

72%

Avg occupancy rate

$244

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$55k

$90k

$125k

Sign up to see the data on 15 all comparables

-$7,800

Profit

Revenue

$69,952

Operating Expenses

$22,774

Operating Income

$47,178

Mortgage & Taxes

$54,977

Profit (Cash Flow)

-$7,800

$198,200

Cash Investment

Down Payment

$163,000

Renos & Furnishing

$10,750

Closing Costs

$24,450

Total

$198,200

DSCR Ratio

Weak

0.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.93%

Cap Rate

5.78%

Profit (Cummulative)

-$7,800

$652,000

$10,750

$24,450

$0

Total Gain

$24,657

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

$38,681

Deductible property tax

$8,068

Your total deduction

$184,186

Your adjusted annual income

$150,000 - $184,186 = -$34,186


Taxes on -$34,186 (30%)

-$10,256

Your old tax bill

$45,000

Your new tax bill

-$10,256


Estimated tax savings

$55,256

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 0.2

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -