BNBCalc Short Term Rental Investment Analysis 3236 E Chandler Blvd

2 bed • 1.33 bath • 6 guests • $379,500

BNB

Calc

Annual Revenue

$29,402

Profit (Cash Flow)

-$13,700

Cap Rate

3.1%

Annual Revenue

$29,402

AirDNA projects $175/night at 46% occupancy ($29,402). Airbtics projects $172/night at 63% occupancy ($39,577). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 46% occupancy rate, $175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,787	$44,198	$66,060	$74,877
Occupancy	52%	65%	78%	79%
Nightly Rate	$102	$184	$227	$254

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Oasis in the Desert (Ahwatukee)	$46,840	$203	62%	2	3	3	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (8)
Cozy Elegance - 2BR + Loft w/Pool & Wood Fireplace	$52,473	$177	78%	2	3	3	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (28)
Phoenix Condo - A slice of paradise!	$23,659	$92	69%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 4.6 (36)
29 Night Special! 2/2 w. Office & Back Yard Oasis	$22,167	$101	57%	2	2	14	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (36)
Phoenix Condo w/ Pool Near Wild Horse Pass!	$55,998	$300	51%	2	2	7	$258	✅	✅	❌	Y / Y	⭐️ 0 (0)
Spacious 2bed/1bath Ahwatukee Home	$73,438	$235	79%	2	1	2	$300	❌	❌	❌	Y / Y	⭐️ 0 (0)
Special- Ahwatukee 2 Bedroom Resort like 1st floor	$26,010	$70	87%	2	2	4	$125	✅	✅	❌	Y / Y	⭐️ 4.7 (107)
Peaceful condo in beautiful Phoenix neighborhood	$14,229	$108	36%	2	2	30	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (5)
Hidden Oasis - Pet Friendly	$73,231	$250	78%	2	1	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (4)
Lake View Living: 2BR 2 Bath Over Lake	$28,701	$192	36%	2	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (8)

Return Metrics

-14.63% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,700	-$27,400	-$41,100	-$54,800	-$68,500	-$137,000	-$411,000
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,728	$7,686	$11,888	$16,350	$21,086	$49,530	$303,600
Down Payment	$75,900	$75,900	$75,900	$75,900	$75,900	$75,900	$75,900
Property Appreciation	$11,385	$23,111	$35,189	$47,630	$60,444	$130,516	$541,646
Total Return	$77,313	$79,297	$81,878	$85,080	$88,931	$118,946	$510,145

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.63%

Cap Rate

3.13%

Return on Investment

1.5%

3236 E Chandler Blvd Phoenix, Arizona, 85048

2 bed • 1.33 bath • 6 guests

Purchase Price

Est. $1,820/mo

Inquire about this property

Contact Agent

$379,500

Zestimate

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$29,402

Annual Revenue

BNBCalc predicts this property will get $172 per night with 63% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$41,674

Avg annual revenue

63%

Avg occupancy rate

$172

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

$35k

$55k

$75k

-$13,700

Profit

Revenue

$29,402

Operating Expenses

$17,502

Operating Income

$11,900

Mortgage & Taxes

$25,600

Profit (Cash Flow)

-$13,700

$93,618

Cash Investment

Down Payment

$75,900

Renos & Furnishing

$6,333

Closing Costs

$11,385

Total

$93,618

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.63%

Cap Rate

3.13%

Return on Investment

1.5%

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

$18,011

Deductible property tax

$3,757

Your total deduction

$52,170

Your adjusted annual income

$150,000 - $52,170 = $97,830

Taxes on $97,830 (30%)

$29,349

Your old tax bill

$45,000

Your new tax bill

$29,349

Estimated tax savings

$15,651

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:

380,418 sqft

Year built:

Size:

Type:

OTHER

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Common Area (Residential)

Stories: 0

Lot size: 380,418 sqft

Building area: -

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: M-H

Land Use: OTHER / UNKNOWN

Parcel Number: 308-18-344

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed: 2023

Assessed Value: $50

County Est. Land Value: $500

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
11/03/23	$0	0%	Madison Trust Company, Deborah A Close Ira
05/06/23	$0	0%	Dwight Overturf, Overturf Family Trust
12/16/22	$0	0%	Zehan Samat, Hamida Samat
10/04/05	$3,250,000	0%	Sunvest Mcdev Llc

Ownership

Name: Madison Trust Company

Owner Occupied: No

Owner Mailing Address: 3236 E Chandler Blvd, Phoenix, Az 85048

Years Owned: 10

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No