Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 40 E Rio Salado Pkwy 512, Tempe, AZ, 85281

2 bed • 2 bath • 4 guests • $780,000

BNB

Calc

Annual Revenue

$41,331

Profit (Cash Flow)

-$30,338

Cap Rate

2.9%

Annual Revenue

$41,331

AirDNA projects $171/night at 65% occupancy ($40,596). Airbtics projects $164/night at 69% occupancy ($41,331). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $164 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,621$41,038$53,616$87,590
Occupancy62%71%79%88%
Nightly Rate$122$152$178$260

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$66,735
$205
84%
222$100✅❌✅Y / Y⭐️ 5 (61)
$50,196
$178
71%
222$140✅✅✅Y / Y⭐️ 5 (85)
$33,264
$115
74%
222$150✅❌❌Y / Y⭐️ 5 (164)
$60,435
$173
91%
222$100✅❌✅Y / Y⭐️ 5 (54)
$36,181
$129
72%
223$145❌❌❌Y / Y⭐️ 5 (83)
$51,671
$193
72%
222$115❌❌✅Y / Y⭐️ 5 (106)
$38,234
$137
74%
212$140❌❌✅Y / Y⭐️ 5 (60)
$48,335
$154
83%
222$140❌❌✅Y / Y⭐️ 5 (80)
$47,622
$142
88%
222$115✅❌✅Y / Y⭐️ 4.5 (26)
$50,813
$181
73%
221$125✅✅✅Y / Y⭐️ 5 (43)
$26,927
$91
73%
211$60❌✅✅Y / Y⭐️ 4.8 (206)
$37,677
$144
70%
213$180❌❌❌Y / Y⭐️ 5 (146)
$22,083
$94
61%
211$40✅❌✅Y / Y⭐️ 5 (95)
$86,332
$322
73%
22.52$75✅❌✅Y / Y⭐️ 5 (25)
$61,335
$255
63%
221$175✅✅❌Y / Y⭐️ 4.5 (30)
$44,872
$182
65%
221$150❌❌✅Y / Y⭐️ 5 (35)
$75,777
$306
66%
232$175✅❌❌Y / Y⭐️ 5 (21)
$31,664
$202
42%
22.54$200✅❌❌Y / Y⭐️ 5 (65)
$21,022
$162
33%
225$111✅✅❌Y / Y⭐️ 0 (2)
$39,009
$146
73%
222$0✅❌✅Y / Y⭐️ 5 (9)
$44,066
$140
86%
222$0✅❌✅Y / Y⭐️ 4.5 (11)
$44,346
$174
65%
222$140✅✅✅Y / Y⭐️ 5 (54)
$38,861
$152
67%
223$150✅❌❌Y / Y⭐️ 4.7 (46)
$19,204
$99
53%
21.51$0✅❌✅Y / Y⭐️ 3.5 (10)
$59,623
$164
85%
22.51$175✅❌✅Y / Y⭐️ 5 (80)
$52,405
$157
79%
231$175✅❌✅Y / Y⭐️ 4.5 (36)
$71,539
$337
58%
224$0✅✅❌Y / Y⭐️ 5 (113)
$23,472
$121
53%
213$125❌❌❌Y / Y⭐️ 5 (69)
$48,263
$135
81%
231$175✅❌✅Y / Y⭐️ 4.7 (64)
$32,675
$114
71%
222$115✅❌✅Y / Y⭐️ 4.8 (19)
$37,061
$166
61%
221$0✅❌✅Y / Y⭐️ 5 (15)
$23,554
$98
59%
212$120❌❌❌Y / Y⭐️ 4.5 (91)
$29,610
$111
69%
2114$175✅❌✅Y / Y⭐️ 4.5 (12)
$35,655
$126
71%
222$120✅❌✅Y / Y⭐️ 4.5 (8)
$50,629
$152
88%
222$115✅❌✅Y / Y⭐️ 4.5 (14)
$44,568
$123
99%
2210$0✅✅✅Y / Y⭐️ 4.9 (32)
$39,028
$120
88%
2221$175✅❌✅Y / Y⭐️ 5 (17)
$23,954
$85
77%
221$0✅❌❌Y / Y⭐️ 4.5 (49)

Return Metrics

-16.31% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$30,338-$60,676-$91,015-$121,353-$151,691-$303,383-$910,150
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$624,000$624,000$624,000$624,000$624,000$624,000$624,000
Down Payment$156,000$156,000$156,000$156,000$156,000$156,000$156,000
Property Appreciation$23,400$47,502$72,327$97,896$124,233$268,254$1,113,264
Total Return$773,061$766,825$761,311$756,543$752,541$744,871$983,113

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-16.31%

Cap Rate

2.85%

Return on Investment

0.38%

property-location

40 E Rio Salado Pkwy Tempe, Arizona, 85281

2 bed • 2 bath • 4 guests

Est. $3,741/mo

Agent

Inquire about this property

Contact Agent

Tempe

Guide

Zoning

Guide


Laws

-61

Airbnb Investor Score

-$30,338

Annual Profit

2.9%

Cap Rate

-16.3%

Cash on Cash

$41,331

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $171/night at 65% occupancy.Projected nightly rate is $164/night at 69% occupancy.

Top 61% of comparables

Top 36% 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.

$42,456

Avg annual revenue

69%

Avg occupancy rate

$164

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

$15k

$40k

$65k

$85k

Sign up to see the data on 40 all comparables

-$30,338

Profit

Revenue

$41,331

Operating Expenses

$19,053

Operating Income

$22,278

Mortgage & Taxes

$52,616

Profit (Cash Flow)

-$30,338

$185,900

Cash Investment

Down Payment

$156,000

Renos & Furnishing

$6,500

Closing Costs

$23,400

Total

$185,900

DSCR Ratio

Weak

0.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-16.31%

Cap Rate

2.85%

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

$37,020

Deductible property tax

$7,722

Your total deduction

$108,509

Your adjusted annual income

$150,000 - $108,509 = $41,491

Taxes on $41,491 (30%)

$12,447

Your old tax bill

$45,000

Your new tax bill

$12,447

Estimated tax savings

$32,553

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com