BNBCalc Short Term Rental Investment Analysis 4201 N Marshall Way, Scottsdale, AZ 85251

2 bed • 0 bath • 6 guests • $8,995

BNB

Calc

Annual Revenue

$54,962

Profit (Cash Flow)

$33,530

Cap Rate

379.5%

Annual Revenue

$54,962

AirDNA projects $235/night at 61% occupancy ($52,357). Airbtics projects $228/night at 66% occupancy ($54,961). Airbtics predicts this property will perform in the 61% revenue percentile

BNB Calc projects a 66% occupancy rate, $228 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,618	$49,400	$58,854	$69,026
Occupancy	49%	64%	80%	89%
Nightly Rate	$171	$200	$217	$402

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Incredible location in Old-Town 2 King Bds & Patio	$42,881	$202	58%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Walkable 2BR South Scottsdale 2nd-Floor	$33,335	$198	46%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
MZLUX Walk to Everything, Luxury Townhouse	$65,880	$400	45%	2	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (44)
☆TheOldTownOmni™☆—Fabulous LUXE Loft, ResortStyle	$59,145	$202	80%	2	1	25	$0	✅	✅	✅	Y / Y	⭐️ 5 (17)
The LUX at Craftsman - Old Town Penthouse 1	$57,981	$178	89%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Perfect Holiday! Bright, Spacious & Easy Walking	$50,102	$169	81%	2	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (82)
LUX at Craftsman - Heart of Old Town Penthouse 2	$41,197	$168	67%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Stylish+Central Home Heated Pool BBQs Old Town	$36,483	$112	89%	2	2	14	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (43)
Grimaldi's Old Town Penthouse by Parsons Villas \| Shopping, Night Life, Restaurants	$48,699	$222	47%	2	2	1	$350	❌	❌	✅	Y / Y	⭐️ 5 (41)
Bisti Suite - Short jaunt to sights of Scottsdale	$97,348	$429	62%	2	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (65)

Return Metrics

415.54% 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)	$33,530	$67,060	$100,590	$134,120	$167,650	$335,300	$1,005,902
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$88	$182	$281	$387	$499	$1,173	$7,196
Down Payment	$1,799	$1,799	$1,799	$1,799	$1,799	$1,799	$1,799
Property Appreciation	$269	$547	$834	$1,128	$1,432	$3,093	$12,838
Total Return	$35,687	$69,589	$103,505	$137,435	$171,381	$341,367	$1,027,736

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

415.54%

Cap Rate

379.5%

Return on Investment

419.98%

4201 N Marshall Way Scottsdale, AZ, 85251

2 bed • 0 bath • 6 guests

Purchase Price

Est. $43/mo

This property is for sale!

Contact Agent

4476

Airbnb Investor Score

$33,530

Annual Profit

379.5%

Cap Rate

415.5%

Cash on Cash

$54,962

Annual Revenue

BNBCalc predicts this property will get $228 per night with 66% occupancy, putting it in the top 61% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$53,305

Avg annual revenue

66%

Avg occupancy rate

$228

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

$30k

$55k

$75k

$100k

$33,530

Profit

Revenue

$54,962

Operating Expenses

$20,825

Operating Income

$34,137

Mortgage & Taxes

$607

Profit (Cash Flow)

$33,530

$8,069

Cash Investment

Down Payment

$1,799

Renos & Furnishing

$6,000

Closing Costs

$270

Total

$8,069

DSCR Ratio

Strong

56.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

415.54%

Cap Rate

379.5%

Return on Investment

419.98%

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

$427

Deductible property tax

$89

Your total deduction

-$31,811

Your adjusted annual income

$150,000 - -$31,811 = $181,811

Taxes on $181,811 (30%)

$54,543

Your old tax bill

$45,000

Your new tax bill

$54,543

Estimated tax savings

-$9,543

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -