BNBCalc Short Term Rental Investment Analysis 2911 E Windmere Dr, Phoenix, AZ 85048

3 bed • 3 bath • 9 guests • $3,750

BNB

Calc

Annual Revenue

$58,512

Profit (Cash Flow)

$36,973

Cap Rate

992.7%

Annual Revenue

$58,512

AirDNA projects $267/night at 60% occupancy ($58,512). Airbtics projects $192/night at 61% occupancy ($42,777). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 60% occupancy rate, $267 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,383	$42,634	$59,326	$74,451
Occupancy	52%	63%	69%	80%
Nightly Rate	$167	$181	$227	$247

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy, Chic Home	$31,814	$120	67%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (127)
Desert oasis at the base of South Mountain	$33,261	$172	51%	3	2	4	$100	✅	✅	❌	Y / Y	⭐️ 4.9 (31)
Quite, Cute, Clean Home in South Phoenix/Ahwatukee	$28,673	$166	44%	3	2	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (93)
Your perfect Phoenix Find w/ heated pool	$54,832	$254	56%	3	2	3	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (117)
Lakewood Oasis	$52,786	$209	67%	3	3	2	$300	✅	✅	✅	Y / Y	⭐️ 4.8 (7)
Ahwatukee House Outdoor Kitchen Monthly Discount	$55,062	$184	78%	3	3	3	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Phoenix / Ahwatukee Resort House w/ Pool & Jacuzzi	$35,823	$163	59%	3	2	21	$195	✅	✅	✅	Y / Y	⭐️ 5 (21)
Lake community, 10min from the airport	$61,276	$234	70%	3	3	3	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Modern Getaway in Lakewood	$65,514	$179	100%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (23)

Return Metrics

384.62% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$36,972	$73,945	$110,917	$147,890	$184,862	$369,725	$1,109,176
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,000	$3,000	$3,000	$3,000	$3,000	$3,000	$3,000
Down Payment	$750	$750	$750	$750	$750	$750	$750
Property Appreciation	$112	$228	$347	$470	$597	$1,289	$5,352
Total Return	$40,835	$77,923	$115,015	$152,110	$189,210	$374,765	$1,118,278

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

384.62%

Cap Rate

992.68%

Return on Investment

386.18%

2911 E Windmere Dr Phoenix, AZ, 85048

3 bed • 3 bath • 9 guests

Purchase Price

Est. $18/mo

This property is for sale!

Contact Agent

9880

Airbnb Investor Score

$36,972

Annual Profit

992.7%

Cap Rate

384.6%

Cash on Cash

$58,512

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $267/night at 60% occupancy ($58,512.08). Airbtics projects $192/night at 61% occupancy ($42,777).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$44,360

Avg annual revenue

61%

Avg occupancy rate

$192

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

$25k

$40k

$50k

$65k

$36,973

Profit

Revenue

$58,512

Operating Expenses

$21,287

Operating Income

$37,226

Mortgage & Taxes

$253

Profit (Cash Flow)

$36,973

$9,613

Cash Investment

Down Payment

$750

Renos & Furnishing

$8,750

Closing Costs

$113

Total

$9,613

DSCR Ratio

Strong

147.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

384.62%

Cap Rate

992.68%

Return on Investment

386.18%

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

$178

Deductible property tax

$37

Your total deduction

-$33,551

Your adjusted annual income

$150,000 - -$33,551 = $183,551

Taxes on $183,551 (30%)

$55,065

Your old tax bill

$45,000

Your new tax bill

$55,065

Estimated tax savings

-$10,065

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: -