BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 4012 E Glencove St

5 bed β€’ 5 bath β€’ 16 guests β€’ $1,066,200

BNB

Calc

Report by:

KIOWA

kiowastr@gmail.com

Owner income

$108,734

Per year

This Airbnb could earn an additional

$9,945

Per month vs a Long-Term Rental

Annual Revenue range

$144,111 - $281,822

Annual Revenue

$155,335

AirDNA projects $767/night at 71% occupancy ($198,900). Airbtics projects $599/night at 71% occupancy ($155,334). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $599 rate per night.

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

Percentiles25%50%75%90%
Revenue$107,723$144,111$233,948$281,822
Occupancy60%65%85%89%
Nightly Rate$486$585$730$828

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
Dream Retreat*Private Heated Pool*Pool Table*Grill

No image available

$56,997
$260
53%
531$295βœ…βŒβœ…Y / Y⭐️ 4.8 (22)
NEW! The Wildflower - Waterslide, Theater, B-ball

No image available

$247,684
$758
82%
542$475βœ…βœ…βœ…Y / Y⭐️ 4.9 (54)
Villa Oasis| Prime Location| Pool| Spa| Golf Club

No image available

$85,314
$370
63%
543$0βœ…βœ…βŒY / Y⭐️ 5 (11)
Desert Tropical Oasis luxury estate; 15 guests

No image available

$148,780
$547
68%
532$260βœ…βŒβŒY / Y⭐️ 5 (92)
Luxury Collection at McLellan Estates Pool & Spa

No image available

$200,978
$624
88%
553$0βœ…βœ…βœ…Y / Y⭐️ 5 (28)
Heart of the Valley Oasis with Pool | AZ Getaway!

No image available

$116,139
$486
62%
542$324βœ…βŒβœ…Y / Y⭐️ 4.5 (10)
Citrus Grove Home/sleeps 15/Heated Pool/Gated comm

No image available

$215,208
$488
100%
543$400βœ…βŒβŒY / Y⭐️ 5 (67)
Custom Resort! Infinity Spa, Sports Court

No image available

$142,521
$649
60%
533$0βœ…βœ…βŒY / Y⭐️ 5 (6)
North Mesa Pool, Spa, Putting Green, BBQ, All Here

No image available

$146,531
$810
47%
544$275βœ…βœ…βŒY / Y⭐️ 5 (20)
*Luxury Resort Homeβ€’Poolβ€’Spa*

No image available

$320,117
$1,000
87%
552$350βœ…βœ…βœ…Y / Y⭐️ 4.9 (10)

property-location

4012 E Glencove St Mesa, Arizona, 85205-4048

5 bed β€’ 5 bath β€’ 16 guests

Agent

Inquire about this property

Contact KIOWA

Mesa

Guide

Zoning

Market

Guide


Laws


Market Data

$155,335

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $767/night at 71% occupancy ($198,900.92). Airbtics projects $599/night at 71% occupancy ($155,334).

Top 41% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$168,026

Avg annual revenue

71%

Avg occupancy rate

$599

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$55k

$140k

$230k

$320k

Sign up to see the data on 10 all comparables

$155,335

Revenue

Revenue

$155,335

Cleaning

$17,333

Cohost commission

$31,067

Owner payout

$108,734

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

18,099 sqft

Year built:

1985

Size:

3,927 sqft

Type:

SFR

Parking:

3

Heating:

YES

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
4035 E Glencove St333,310-16,5491984$965,00024
1045 N Norwalk Cir443,740-21,1171998$1,012,50066
4309 E Hope St532,611-18,4901991$685,00034
3917 E Elmwood St-54,838-12,6012013$0-
848 N Miramar432,642-17,4041984$827,50055
647 N Mayfair433,146-14,0652000$725,00044
4134 E Glencove St554,850-18,9371985$1,250,00040
4064 E Greenway Cir432,853-17,7901985$749,00033
1244 N Norfolk Cir432,768-20,7201985$835,00063
4053 E Glencove St443,012-16,6871984$810,00041

Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 18,099 sqft
  • Building area: 3,927 sqft
  • Garage: No
  • Heating: Yes
  • Pool: Yes
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R-15
  • Land Use: Residential
  • Parcel Number: 141-32-020
  • Flood Zone: Yes, Zone 0.2

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $77,500
  • County Est. Land Value: $155,000
  • Assessed Land Value: -
  • County Est. Structure Value: $620,000
  • Market Estimate: $957,114


Schools

  • High School: Mountain View High School with 5/10 star rating