2820 E Ranch Ct Gilbert, AZ, 85296
4 bed β’ 3 bath β’ 12 guests
Est. $3,909/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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: -