BNBCalc Short Term Rental Investment Analysis 3200 S Litzler Dr Apartment 4-213, Flagstaff, AZ, 86005

2 bed • 2 bath • 6 guests • $358,800

BNB

Calc

Annual Revenue

$37,299

Profit (Cash Flow)

$15,218

Cap Rate

5.2%

Annual Revenue

$37,299

AirDNA projects $149/night at 77% occupancy ($41,904). Airbtics projects $148/night at 69% occupancy ($37,298). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 69% occupancy rate, $148 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,707	$38,959	$53,988	$71,477
Occupancy	59%	71%	81%	92%
Nightly Rate	$123	$143	$173	$201

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Adorable 2 bedroom guesthouse in the pines	$54,801	$178	81%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (136)
Relaxing Retreat in the Pines	$35,160	$101	90%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (713)
2 Master Suites - with AC!	$43,242	$129	87%	2	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (332)
(A) City Escape:Modern 2BR/FIRE PIT/Grill/Near NAU	$30,091	$94	68%	2	1	1	$159	❌	❌	❌	Y / Y	⭐️ 5 (76)
Modern 2BR Retreat \| Fire Pit 2x Queen Beds	$31,337	$90	72%	2	1	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (179)
Quiet next to forest, near town.	$39,473	$121	82%	2	1	1	$90	❌	❌	❌	N / Y	⭐️ 5 (668)
Presidio Retreat	$38,180	$201	51%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (126)
Modern 2 bedroom - FREE parking, A/C & Central!	$35,856	$152	59%	2	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (155)
Private Guest Casita w/ Bath	$22,493	$59	97%	2	1	1	$39	❌	❌	❌	N / Y	⭐️ 5 (952)
Charming two bedroom w/ hot tub	$42,464	$138	83%	2	1	4	$70	❌	✅	❌	Y / Y	⭐️ 5 (46)
A/C, NAU & Downtown - Eclectic Urban Cabin #1	$30,720	$122	66%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (117)
A/C, NAU & Downtown - Cute Urban Cabin #2	$27,461	$121	57%	2	1	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (105)
NAU/DT \| Elevated 2 bdrm \| Sleeps 6 \| Dog Friendly	$52,974	$180	77%	2	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (62)
Downtown Flag \| Immaculate Design \| Pet-Friendly!	$47,961	$216	56%	2	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (50)
Rio De Flag Downtown Retreat	$44,220	$160	71%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (133)
(301)The Lofts, by Flagtown, 2 bed 2 bath	$44,199	$143	81%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (528)
(303)The Lofts, by Flagtown, 2 bed 2 bath	$44,496	$144	81%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (488)
Central Location, Hot tub, Huge Yard, New Bathroom	$53,511	$141	96%	2	1	1	$145	❌	✅	❌	Y / Y	⭐️ 5 (224)
Modern House in The Heart Of Downtown Flagstaff	$52,917	$189	73%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (171)
The O’Leary House- vintage charm, modern comfort	$37,657	$210	47%	2	1.5	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (146)
Adorable A-frame in the Pines! Dogs Welcome!	$33,213	$170	48%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (407)
Private Apartment in Flagstaff	$30,479	$105	78%	2	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (592)
"el caserío"	$32,162	$167	50%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (89)
Spur Hats Downtown Loft	$56,986	$242	61%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (891)
Hillside Cottage: Restful, quiet setting	$37,119	$143	70%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (152)
Cozy mountain home in family friendly neighborhood	$56,900	$158	95%	2	2	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (149)
Historic 2 bedroom Downtown Flagstaff Home	$32,369	$128	65%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (163)
Remodeled Downtown Flagstaff Retreat near NAU	$38,075	$127	78%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (74)
Historic South Side Hideaway	$27,951	$100	75%	2	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (201)
2 Bedroom Home Near NAU and Pine Canyon	$43,949	$152	79%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (37)
(B) City Escape:Modern 2BR/FIRE PIT/Grill/Near NAU	$33,877	$127	60%	2	1	1	$159	❌	❌	❌	Y / Y	⭐️ 5 (57)
Lovely 2 Bedroom Home in Downtown Flagstaff.	$29,340	$217	36%	2	1	2	$140	❌	❌	❌	N / Y	⭐️ 5 (58)
Cozy Craftman Cottage Near Historic Downtown!	$24,719	$148	44%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (131)
Flagstaff Mountain Home	$30,774	$124	65%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (232)
The Ponderosa House \| Garage \| Quiet & Modern Stay	$41,345	$115	92%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (315)
Updated Downtown home near NAU	$37,811	$156	59%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Quiet Monthly 2/2 Condo by NAU	$29,738	$125	65%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Hot-TubModern & RusticGame RoomPine Views*	$69,943	$195	98%	2	2	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (59)
Beautiful Flagstaff Respite	$48,994	$178	73%	2	2.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (118)
2 BR 2.5 BTH + loft - A/C, Central & Spacious!	$20,774	$172	33%	2	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)

Return Metrics

4.04% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,217	$30,435	$45,653	$60,871	$76,088	$152,177	$456,532
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$358,800	$358,800	$358,800	$358,800	$358,800	$358,800	$358,800
Property Appreciation	$10,764	$21,850	$33,270	$45,032	$57,147	$123,397	$512,101
Total Return	$384,781	$411,086	$437,723	$464,703	$492,036	$634,374	$1,327,434

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.04%

Cap Rate

5.23%

Return on Investment

6.9%

3200 S Litzler Dr Flagstaff, Arizona, 86005

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,721/mo

Inquire about this property

Contact Agent

$358,800

Zestimate

Flagstaff

Zoning

Laws

Airbnb Investor Score

$15,217

Annual Profit

5.2%

Cap Rate

4.0%

Cash on Cash

$37,299

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $149/night at 77% occupancy.Projected nightly rate is $148/night at 69% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$39,143

Avg annual revenue

69%

Avg occupancy rate

$148

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

$20k

$35k

$55k

$70k

$15,218

Profit

Revenue

$37,299

Operating Expenses

$18,529

Operating Income

$18,770

Mortgage & Taxes

$3,552

Profit (Cash Flow)

$15,218

$376,064

Cash Investment

Down Payment

$358,800

Renos & Furnishing

$6,500

Closing Costs

$10,764

Total

$376,064

DSCR Ratio

Strong

5.28

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.04%

Cap Rate

5.23%

Return on Investment

6.9%

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

Deductible property tax

$3,552

Your total deduction

$24,847

Your adjusted annual income

$150,000 - $24,847 = $125,153

Taxes on $125,153 (30%)

$37,546

Your old tax bill

$45,000

Your new tax bill

$37,546

Estimated tax savings

$7,454

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:

871 sqft

Year built:

1998

Size:

776 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 871 sqft

Building area: 776 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Carport

Amenities: Dishwasher, Range / Oven

Price per square foot: $462

Lot Info

Zoning: -

Land Use: -

Parcel Number: 11263030

Flood Zone: No

Tax Info

Year Assessed: 2025

Assessed Value: $246,360

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $358,800

Schools

Elementary School: Manuel De Miguel Elementary School with 8/10 star rating
Middle School: Mount Elden Middle School with 2/10 star rating
High School: Flagstaff High School with 9/10 star rating