BNBCalc Short Term Rental Investment Analysis 4741 S Rockwell St, Gilbert, AZ 85297

5 bed • 5 bath • 15 guests • $1,635,000

BNB

Calc

Annual Revenue

$78,308

Profit (Cash Flow)

-$55,844

Cap Rate

3.3%

Annual Revenue

$78,308

Revenue data could not be found for this address

BNB Calc projects a 67% occupancy rate, $320 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Gilbert Haven - style, comfort, heated pool!	$54,931	$276	50%	5	3	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (35)
Reduced Rates \|Gilbert \|Pool \|Indoor/Outdoor Games	$59,899	$334	49%	5	4	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (8)
Heated Pool Home with 6 King beds & 5 bedrooms	$83,726	$301	76%	5	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (38)
Heated Pool 5 king bedrooms Playground Trampoline	$98,685	$325	76%	5	3	2	$219	✅	❌	❌	Y / Y	⭐️ 5 (63)
Art Gallery Corporate Housing	$44,052	$236	51%	5	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Modern Island Getaway w/ Heated Pool, Bar & Gazebo	$82,624	$272	78%	5	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (40)
Massive 5 bdrm Getaway w/Pool, Hot Tub, Game Room!	$102,385	$394	71%	5	3	1	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (49)
Gorgeous 5 Bedroom Rental with Heated Pool	$134,843	$466	73%	5	4	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (5)
Modern Hacienda—remodeled with amenities!	$72,357	$350	55%	5	4	2	$240	✅	❌	✅	Y / Y	⭐️ 5 (14)
Arizona Retreat	$92,848	$249	100%	5	4	30	$295	✅	❌	❌	Y / Y	⭐️ 5 (41)

Return Metrics

-14.34% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$55,843	-$111,687	-$167,531	-$223,374	-$279,218	-$558,437	-$1,675,311
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,308,000	$1,308,000	$1,308,000	$1,308,000	$1,308,000	$1,308,000	$1,308,000
Down Payment	$327,000	$327,000	$327,000	$327,000	$327,000	$327,000	$327,000
Property Appreciation	$49,050	$99,571	$151,608	$205,206	$260,413	$562,303	$2,333,574
Total Return	$1,628,206	$1,622,884	$1,619,077	$1,616,832	$1,616,194	$1,638,866	$2,293,262

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.34%

Cap Rate

3.33%

Return on Investment

2.38%

4741 S Rockwell St Gilbert, AZ, 85297

5 bed • 5 bath • 15 guests

Purchase Price

Est. $7,842/mo

This property is for sale!

Contact Agent

-52

Airbnb Investor Score

-$55,843

Annual Profit

3.3%

Cap Rate

-14.3%

Cash on Cash

$78,308

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

10 Airbnb Comparables

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

$82,635

Avg annual revenue

67%

Avg occupancy rate

$320

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

$45k

$75k

$105k

$135k

-$55,844

Profit

Revenue

$78,308

Operating Expenses

$23,860

Operating Income

$54,448

Mortgage & Taxes

$110,292

Profit (Cash Flow)

-$55,844

$389,300

Cash Investment

Down Payment

$327,000

Renos & Furnishing

$13,250

Closing Costs

$49,050

Total

$389,300

DSCR Ratio

Weak

0.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.34%

Cap Rate

3.33%

Return on Investment

2.38%

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

$77,599

Deductible property tax

$16,186

Your total deduction

$219,649

Your adjusted annual income

$150,000 - $219,649 = -$69,649

Taxes on -$69,649 (30%)

-$20,895

Your old tax bill

$45,000

Your new tax bill

-$20,895

Estimated tax savings

$65,895

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -