3932 E Shaw Butte Dr Phoenix, AZ, 85028
4 bed • 2 bath • 12 guests
Est. $3,118/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$8,108
Annual Profit
5.5%
Cap Rate
-5.1%
Cash on Cash
$56,803
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $288/night at 54% occupancy.Projected nightly rate is $336/night at 65% occupancy.
Top 78% of comparables
Top 48% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$82,406
Avg annual revenue
65%
Avg occupancy rate
$336
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$80k
$135k
$195k
Sign up to see the data on 40 all comparables
-$8,109
Profit
Revenue
$56,803
Operating Expenses
$21,064
Operating Income
$35,738
Mortgage & Taxes
$43,847
Profit (Cash Flow)
-$8,109
$160,000
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$10,500
Closing Costs
$19,500
Total
$160,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.06%
Cap Rate
5.49%
STR Tax Calculator (USA)
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
$30,850
Deductible property tax
$6,435
Your total deduction
$84,089
Your adjusted annual income
$150,000 - $84,089 = $65,911
Taxes on $65,911 (30%)
$19,773
Your old tax bill
$45,000
Your new tax bill
$19,773
Estimated tax savings
$25,227
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:
8,980 sqft
Year built:
1971
Size:
2,029 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3421 E Cortez St | - | 2 | 1,938 | - | 8,185 | 1971 | $0 | - |
| 3459 E Laurel Ln | 3 | 2 | 1,497 | - | 8,731 | 1971 | $529,500 | - |
| 11410 N 32nd Pl | 4 | 2 | 1,346 | - | 8,999 | 1974 | $435,000 | 31 |
| 3938 E Shaw Butte Dr | 3 | 2 | 1,778 | - | 8,885 | 1971 | $587,000 | 64 |
| 3912 E Sunnyside Dr | 4 | 2 | 1,807 | - | 8,923 | 1971 | $503,775 | 14 |
| 3701 E Lupine Ave | 3 | 2 | 1,925 | - | 9,300 | 1970 | $765,000 | 14 |
| 3407 E Cortez St | 3 | 2 | 1,726 | - | 8,245 | 1971 | $435,000 | 64 |
| 3439 E Cortez St | 3 | 2 | 1,444 | - | 8,105 | 1971 | $535,000 | 46 |
| 3702 E Bloomfield Rd | - | 2 | 1,332 | - | 8,430 | 1976 | $0 | - |
| 12007 N 36th St | - | 2 | 1,356 | - | 7,071 | 1963 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,980 sqft
- Building area: 2,029 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-8
- Land Use: Residential
- Parcel Number: 166-34-326
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $50,770
- County Est. Land Value: $101,500
- Assessed Land Value: -
- County Est. Structure Value: $406,200
Market Estimate: $552,831
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/18/15 | $302,000 | 95% | Carrie Cantrell, Terry Cantrell |
| 10/30/14 | $195,000 | 0% | Peak Real Estate Llc|How Properties Llc |
| 10/27/14 | $170,000 | 0% | Terrys R Of E Invs Llc Invs Ll |
| 09/01/07 | $0 | 0% | Wester Living Trust |
Ownership
- Name: Carrie A Cantrell
- Owner Occupied: Yes
- Owner Mailing Address: 3932 E Shaw Butte Dr, Phoenix, Az 85028
- Years Owned: 110
- Home Equity: $310,500
- Mortgage Balance Remaining: $286,900
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Shea Middle School with 4/10 star rating
- High School: Chaparral High School with 7/10 star rating