39605 N Zampino St San Tan Valley, Arizona, 85140
3 bed • 2 bath • 9 guests
Est. $1,722/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$22,622
Annual Profit
12.7%
Cap Rate
317.1%
Cash on Cash
$54,816
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $170/night at 44% occupancy.Projected nightly rate is $224/night at 67% occupancy.
Top 58% of comparables
Top 46% 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.
$56,650
Avg annual revenue
67%
Avg occupancy rate
$224
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$95k
$130k
Sign up to see the data on 40 all comparables
$42,076
Profit
Revenue
$54,816
Operating Expenses
$9,185
Operating Income
$45,631
Mortgage & Taxes
$3,554
Profit (Cash Flow)
$42,076
$2,500
Cash Investment
Down Payment
$0
Renos & Furnishing
$2,500
Total
$2,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
317.07%
Cap Rate
12.71%
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
$9,808
Deductible property tax
$3,554
Your total deduction
$7,266
Your adjusted annual income
$150,000 - $7,266 = $142,734
Taxes on $142,734 (30%)
$42,820
Your old tax bill
$45,000
Your new tax bill
$42,820
Estimated tax savings
$2,180
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:
9,131 sqft
Year built:
2004
Size:
1,653 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 9,131 sqft
- Building area: 1,653 sqft
- Garage: Yes
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ceiling Fan(s)
- View: -
- Parking: Garage Door Opener, Direct Access
- Amenities: -
- Price per square foot: $217
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 10928660
- Flood Zone: No
Tax Info
- Year Assessed: 2025
- Assessed Value: $359,296
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools