BNBCalc Short Term Rental Investment Analysis 3250 W Greenway Rd 154, Phoenix, AZ 85053

4 bed • 3 bath • 12 guests • $359,990

BNB

Calc

Annual Revenue

$60,554

Profit (Cash Flow)

$14,718

Cap Rate

10.8%

Annual Revenue

$60,554

AirDNA projects $281/night at 59% occupancy ($60,553). Airbtics projects $253/night at 64% occupancy ($59,140). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 59% occupancy rate, $281 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,398	$54,101	$75,154	$117,022
Occupancy	45%	66%	79%	88%
Nightly Rate	$204	$219	$251	$352

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Taste of the West- Western and Spanish Colonial	$61,016	$204	73%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (15)
Heated Pool* \| Hiking \| Hammock \|	$39,963	$256	39%	4	2	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (55)
Private Oasis w/ Putting Green, Pool & Hot Tub	$26,125	$166	43%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (7)
SW Inspired Home with Hot Tub and Backyard Oasis!	$111,086	$334	88%	4	3	30	$299	✅	✅	✅	Y / Y	⭐️ 4.8 (39)
Arcade/Pool/Putt/Murals is an entertainers dream!	$48,561	$215	60%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (14)
Bright N. Phoenix Home w/ Pool, Waterslide & Games	$68,076	$238	75%	4	3	2	$225	✅	❌	❌	Y / Y	⭐️ 4.6 (13)
Casita Flores Phoenix	$24,426	$175	36%	4	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
4bd/2bth Home in Phoenix: Pool, Cozy, Comfort	$78,657	$223	96%	4	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (39)
FAMILYPOOLtableGCUfunFUNfunPOOLheatAVLBL	$61,766	$204	81%	4	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (93)
Relaxing Phoenix House w/ Hot Tub & Heated Pool!	$108,104	$524	54%	4	2	3	$258	✅	✅	✅	Y / Y	⭐️ 4.8 (36)

Return Metrics

15.73% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,718	$29,436	$44,154	$58,872	$73,590	$147,180	$441,540
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$287,992	$287,992	$287,992	$287,992	$287,992	$287,992	$287,992
Down Payment	$71,998	$71,998	$71,998	$71,998	$71,998	$71,998	$71,998
Property Appreciation	$10,799	$21,923	$33,380	$45,181	$57,337	$123,806	$513,800
Total Return	$385,507	$411,349	$437,524	$464,043	$490,917	$630,976	$1,315,330

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.73%

Cap Rate

10.83%

Return on Investment

31.05%

3250 W Greenway Rd 154 Phoenix, AZ, 85053

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,727/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$14,718

Annual Profit

10.8%

Cap Rate

15.7%

Cash on Cash

$60,554

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $281/night at 59% occupancy.Projected nightly rate is $253/night at 64% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$62,778

Avg annual revenue

64%

Avg occupancy rate

$253

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

$50k

$80k

$110k

$14,718

Profit

Revenue

$60,554

Operating Expenses

$21,552

Operating Income

$39,002

Mortgage & Taxes

$24,284

Profit (Cash Flow)

$14,718

$93,548

Cash Investment

Down Payment

$71,998

Renos & Furnishing

$10,750

Closing Costs

$10,800

Total

$93,548

DSCR Ratio

Strong

1.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.73%

Cap Rate

10.83%

Return on Investment

31.05%

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

$17,085

Deductible property tax

$3,564

Your total deduction

$22,429

Your adjusted annual income

$150,000 - $22,429 = $127,571

Taxes on $127,571 (30%)

$38,271

Your old tax bill

$45,000

Your new tax bill

$38,271

Estimated tax savings

$6,729

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -