BNBCalc Short Term Rental Investment Analysis 3250 W Grovers Ave, Phoenix, AZ 85053

3 bed • 2 bath • 9 guests • $374,999

BNB

Calc

Annual Revenue

$50,393

Profit (Cash Flow)

$4,865

Cap Rate

8.0%

Annual Revenue

$50,393

AirDNA projects $230/night at 61% occupancy ($51,243). Airbtics projects $219/night at 63% occupancy ($50,392). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 63% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,380	$49,352	$54,686	$81,550
Occupancy	50%	62%	80%	85%
Nightly Rate	$173	$208	$268	$289

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heated Pool/Spa, Xbox 1, Air Hockey & More!	$52,957	$273	53%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.3 (20)
Phoenix oasis: pool, fire pit, sunset views.	$36,381	$180	50%	3	2	2	$99	✅	❌	❌	Y / Y	⭐️ 4.9 (43)
Heated Pool, Quiet Neighborhood	$52,377	$150	81%	3	2	2	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (39)
Dave's Sunshine Getaway/Free Heated Pool/Full Home	$44,377	$125	97%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (57)
3BR \| Private Pool \| Patio \| Firepit	$33,207	$211	43%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Perfect Home Base!	$96,947	$344	77%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
TSMC chip plant/North Phoenix/Affordable Getaway	$46,328	$206	56%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Phoenix House \| POOL \| BBQ\| Backyard \| 3/2: Oasis!	$55,263	$171	84%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (23)
Peaceful Home in Phoenix	$79,840	$254	69%	3	2	1	$150	✅	✅	✅	Y / N	⭐️ 4 (1)

Return Metrics

5.13% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,865	$9,730	$14,596	$19,461	$24,327	$48,654	$145,962
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$299,999	$299,999	$299,999	$299,999	$299,999	$299,999	$299,999
Down Payment	$74,999	$74,999	$74,999	$74,999	$74,999	$74,999	$74,999
Property Appreciation	$11,249	$22,837	$34,772	$47,065	$59,727	$128,968	$535,221
Total Return	$391,114	$407,567	$424,367	$441,526	$459,053	$552,621	$1,056,183

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.13%

Cap Rate

8.04%

Return on Investment

20.89%

3250 W Grovers Ave Phoenix, AZ, 85053

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,799/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,865

Annual Profit

8.0%

Cap Rate

5.1%

Cash on Cash

$50,393

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $230/night at 61% occupancy.Projected nightly rate is $219/night at 63% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$52,534

Avg annual revenue

63%

Avg occupancy rate

$219

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

$75k

$100k

$4,865

Profit

Revenue

$50,393

Operating Expenses

$20,231

Operating Income

$30,162

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$4,865

$94,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$8,500

Closing Costs

$11,250

Total

$94,750

DSCR Ratio

Acceptable

1.19

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.13%

Cap Rate

8.04%

Return on Investment

20.89%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$33,458

Your adjusted annual income

$150,000 - $33,458 = $116,542

Taxes on $116,542 (30%)

$34,963

Your old tax bill

$45,000

Your new tax bill

$34,963

Estimated tax savings

$10,037

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: -