BNBCalc Short Term Rental Investment Analysis 3040 E Shea Blvd, Phoenix, AZ 85028

2 bed • 0 bath • 6 guests • $1,350

BNB

Calc

Annual Revenue

$54,326

Profit (Cash Flow)

$33,493

Cap Rate

2487.7%

Annual Revenue

$54,326

Revenue data could not be found for this address

BNB Calc projects a 67% occupancy rate, $222 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casita Serena - beautiful, private and serene	$49,282	$200	66%	2	1	2	$80	✅	✅	❌	N / Y	⭐️ 5 (173)
Private, Spacious, Desert View on 1.5 acres!	$33,550	$129	70%	2	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (96)
Best Choice Condo, 2-Bedroom	$41,540	$220	50%	2	2	3	$160	✅	✅	❌	Y / Y	⭐️ 5 (23)
Relaxing get away	$60,196	$171	94%	2	2	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (46)
Scottsdale Home: Pool, Hot Tub & Golf Course Views	$24,344	$123	51%	2	2	2	$181	✅	✅	❌	Y / Y	⭐️ 4.6 (13)
2 Bed 2 bath & pool in Paradise Valley Scottsdale	$38,745	$163	60%	2	2	4	$135	✅	✅	❌	Y / Y	⭐️ 4.9 (32)
Scottsdale first floor Condo - King bed - Pool	$38,652	$141	73%	2	2	3	$100	✅	✅	✅	Y / Y	⭐️ 4.9 (26)
Clean and Cozy Guest Home	$49,972	$140	96%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (143)
Paradise Valley Paradise! Clean and Comfy!	$28,155	$94	78%	2	2	4	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (42)
Paradise Valley Paradise/Ground Unit/New Remodel	$28,003	$90	84%	2	2	4	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (43)
Stylish 2BR 1st-Floor Condo \| Pool \| Gym	$17,378	$114	25%	2	2	2	$174	✅	✅	❌	Y / Y	⭐️ 3.9 (7)
Scottsdale, AZ - Contemporary co	$23,806	$124	50%	2	2	3	$185	✅	✅	❌	Y / Y	⭐️ 4.9 (11)
Quirky, Comfortable, Art Filled Horses/Pets	$47,580	$250	52%	2	3	4	$0	✅	✅	✅	Y / Y	⭐️ 5 (4)
Penthouse Getaway	$32,728	$165	53%	2	1	1	$60	✅	❌	❌	N / N	⭐️ 5 (11)
Minutes to Mountain Hikes! 75" Smart TV, Arcade	$58,512	$219	70%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (12)
Prime Location in Scottsdale, AZ!	$46,435	$267	46%	2	2	3	$185	✅	✅	❌	Y / Y	⭐️ 4.9 (9)
Modern Scottsdale Condo - Golf \| Heated Pool \| Gym	$52,357	$232	61%	2	2	2	$140	✅	✅	❌	Y / Y	⭐️ 4.7 (15)
Paradise Valley Village 2BR Home	$50,985	$150	85%	2	1	2	$150	✅	❌	❌	Y / N	⭐️ 5 (3)
Resort Like Condo in the Paradise Valley Area	$33,379	$96	95%	2	1	30	$100	✅	✅	✅	Y / Y	⭐️ 4.5 (2)
Golf villa, views, walk to restaurants, shopping	$29,967	$126	64%	2	1	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (2)
BOOK NOW! Paradise Valley Resort Style Condo!	$16,401	$122	33%	2	1	3	$185	✅	✅	✅	Y / Y	⭐️ 0 (0)
Casita with full kitchen	$42,186	$168	66%	2	1	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (32)
Resort style living with pool & gym in Scottsdale	$26,352	$90	80%	2	2	19	$180	✅	✅	✅	Y / Y	⭐️ 4.9 (38)
Walk to Dinning, Shopping & Golf - No Cleaning Fee	$50,559	$137	97%	2	2	1	$95	✅	✅	❌	Y / Y	⭐️ 4.9 (30)
Desert Escape - Modern 2-bedroom Condo with Pool	$37,500	$109	94%	2	2	14	$180	✅	❌	✅	Y / Y	⭐️ 4.8 (40)
Paradise Valley Getaway	$38,650	$132	80%	2	2	90	$100	✅	✅	✅	Y / Y	⭐️ 4.8 (19)
Casa Mamasita/Steps from heated pool at Anasazi	$39,967	$168	65%	2	2	28	$250	✅	✅	✅	Y / Y	⭐️ 5 (2)
Scottsdale condo	$65,822	$281	64%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (9)
Fully remodeled 2 bedroom, 2 bathroom condo	$30,437	$99	84%	2	2	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (5)
Scottsdale Condo on Golf Course	$49,398	$199	67%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (1)
Nicely appointed condo on the golf course and runn	$41,628	$155	71%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (1)
Scottsdale condo on golf course with a pool view	$18,720	$155	33%	2	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (1)
Paradise Valley 2 BR, Pool, Gorgeous Balcony Views	$26,792	$121	57%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (4)
Oliver \| 2BR near Paradise Valley on Golf Course	$26,369	$71	89%	2	2	3	$155	✅	✅	❌	Y / Y	⭐️ 5 (12)
Remodeled 2 Bedrm/2 Bath Condo	$17,215	$112	42%	2	2	30	$150	✅	✅	✅	Y / Y	⭐️ 4 (1)
Light & Bright Paradise Valley condo	$15,151	$90	46%	2	2	6	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (35)
Paradise Valley Luxury Villa	$95,733	$574	45%	2	2	5	$150	✅	✅	✅	Y / Y	⭐️ 0 (0)
Casa Familia/First floor two bedroom Unit	$24,695	$173	39%	2	2	28	$250	✅	✅	✅	Y / Y	⭐️ 4 (1)
Desert Cove Retreat	$39,962	$179	61%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (84)
Villa Stone Creek	$40,029	$160	60%	2	2	1	$246	✅	✅	❌	Y / Y	⭐️ 5 (1)

Return Metrics

530.74% 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)	$33,492	$66,985	$100,478	$133,971	$167,464	$334,928	$1,004,786
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$13	$27	$42	$58	$75	$176	$1,080
Down Payment	$270	$270	$270	$270	$270	$270	$270
Property Appreciation	$40	$82	$125	$169	$215	$464	$1,926
Total Return	$33,816	$67,365	$100,916	$134,469	$168,024	$335,839	$1,008,063

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

530.74%

Cap Rate

2,487.7%

Return on Investment

531.6%

3040 E Shea Blvd Phoenix, AZ, 85028

2 bed • 0 bath • 6 guests

Purchase Price

Est. $6/mo

This property is for sale!

Contact Agent

23655

Airbnb Investor Score

$33,492

Annual Profit

2487.7%

Cap Rate

530.7%

Cash on Cash

$54,326

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 13% of comparables

40 Airbnb Comparables

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

$38,228

Avg annual revenue

64%

Avg occupancy rate

$162

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

$15k

$40k

$70k

$95k

$33,493

Profit

Revenue

$54,326

Operating Expenses

$20,742

Operating Income

$33,584

Mortgage & Taxes

$91

Profit (Cash Flow)

$33,493

$6,311

Cash Investment

Down Payment

$270

Renos & Furnishing

$6,000

Closing Costs

$41

Total

$6,311

DSCR Ratio

Strong

368.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

530.74%

Cap Rate

2,487.7%

Return on Investment

531.6%

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

$64

Deductible property tax

$13

Your total deduction

-$32,531

Your adjusted annual income

$150,000 - -$32,531 = $182,531

Taxes on $182,531 (30%)

$54,759

Your old tax bill

$45,000

Your new tax bill

$54,759

Estimated tax savings

-$9,759

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -