BNBCalc Short Term Rental Investment Analysis 362 N Ashley Dr, Chandler, AZ 85225

3 bed • 3 bath • 9 guests • $2,550

BNB

Calc

Annual Revenue

$33,475

Profit (Cash Flow)

$15,271

Cap Rate

605.6%

Annual Revenue

$33,475

AirDNA projects $250/night at 50% occupancy ($45,655). Airbtics projects $195/night at 47% occupancy ($33,474). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 47% occupancy rate, $195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,020	$35,546	$48,113	$55,189
Occupancy	41%	52%	60%	62%
Nightly Rate	$154	$192	$206	$251

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Del Sol	$55,632	$185	70%	3	3	3	$225	✅	✅	❌	Y / Y	⭐️ 4.9 (37)
The Chelsea~ 3 BR Townhouse/ COM Pool/ Jacuzzi	$46,196	$206	48%	3	3	1	$344	✅	✅	❌	Y / Y	⭐️ 4.7 (17)
Spacious 3BR Waterview \| Pool \| Hot Tub \| Patio	$25,209	$328	21%	3	2	3	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (8)
Cozy Condo, Pool & Spa. Perfect Gilbert Location	$32,972	$136	56%	3	3	1	$95	✅	✅	❌	Y / Y	⭐️ 4.9 (45)
Gorgeous NEW Gilbert Condo - Close to All!	$13,176	$200	18%	3	3	89	$150	✅	✅	❌	Y / Y	⭐️ 5 (3)
The Red Brick Retreat\|Amazing 3BR ★Patio & Parking	$48,752	$206	56%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (111)
Gilbert 3 Story Cozy Home Near San Tan Village	$55,140	$243	62%	3	3	3	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (19)
☀️🌴Cozy Home with Pool & Jacuzzi	$24,957	$137	46%	3	3	2	$100	✅	✅	❌	Y / Y	⭐️ 4.6 (50)
Spacious home with private waterfall pool - snowbird-friendly and dog-friendly	$21,960	$150	40%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4 (2)
Stylish 3BR Dog Friendly \| Patio \| W/D	$38,121	$168	62%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 3.1 (8)

Return Metrics

163.56% 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)	$15,270	$30,541	$45,812	$61,083	$76,354	$152,708	$458,126
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$25	$51	$79	$109	$141	$332	$2,040
Down Payment	$510	$510	$510	$510	$510	$510	$510
Property Appreciation	$76	$155	$236	$320	$406	$876	$3,639
Total Return	$15,882	$31,258	$46,639	$62,023	$77,412	$154,428	$464,316

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

163.56%

Cap Rate

605.6%

Return on Investment

164.64%

362 N Ashley Dr Chandler, AZ, 85225

3 bed • 3 bath • 9 guests

Purchase Price

Est. $12/mo

This property is for sale!

Contact Agent

5819

Airbnb Investor Score

$15,270

Annual Profit

605.6%

Cap Rate

163.6%

Cash on Cash

$33,475

Annual Revenue

BNBCalc predicts this property will get $195 per night with 47% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

10 Airbnb Comparables

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

$36,211

Avg annual revenue

47%

Avg occupancy rate

$195

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

$10k

$25k

$40k

$55k

$15,271

Profit

Revenue

$33,475

Operating Expenses

$18,032

Operating Income

$15,443

Mortgage & Taxes

$172

Profit (Cash Flow)

$15,271

$9,337

Cash Investment

Down Payment

$510

Renos & Furnishing

$8,750

Closing Costs

$77

Total

$9,337

DSCR Ratio

Strong

89.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

163.56%

Cap Rate

605.6%

Return on Investment

164.64%

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

$121

Deductible property tax

$25

Your total deduction

-$13,811

Your adjusted annual income

$150,000 - -$13,811 = $163,811

Taxes on $163,811 (30%)

$49,143

Your old tax bill

$45,000

Your new tax bill

$49,143

Estimated tax savings

-$4,143

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: -