BNBCalc Short Term Rental Investment Analysis 4800 N 68th St Unit 259

2 bed • 2 bath • 4 guests • $358,500

BNB

Calc

Annual Revenue

$45,867

Profit (Cash Flow)

-$2,344

Cap Rate

7.3%

Annual Revenue

$45,867

AirDNA projects $181/night at 63% occupancy ($41,648). Airbtics projects $138/night at 74% occupancy ($37,298). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 63% occupancy rate, $199 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,312	$40,186	$53,061	$65,803
Occupancy	70%	77%	82%	83%
Nightly Rate	$106	$129	$159	$196

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
❤️ Of Old Town Scottsdale!	$38,172	$102	82%	2	2	1	$135	✅	❌	❌	Y / Y	⭐️ 4.8 (125)
Bright 2BR Scottsdale Condo\| Pool \|Covered Parking	$35,529	$104	83%	2	2	1	$145	✅	❌	❌	Y / Y	⭐️ 4.8 (67)
Cozy Desert Condo - Old Town Scottsdale	$66,276	$214	79%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (69)
Amazing location, heated pool, colorful space!	$57,738	$162	87%	2	2	1	$90	✅	❌	✅	Y / Y	⭐️ 5 (160)
Old Town Scottsdale Condo	$36,884	$150	64%	2	2	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (73)
Parker \| Old Town 2 BR Condo w/Heated Pool!	$45,127	$136	83%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (67)
Old Town Scottsdale, Walk Everywhere, SLEEPS 6+	$53,301	$194	70%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (131)
Old Town Scottsdale\|Stylish New Condo \|Heated Pool	$36,896	$122	76%	2	2	1	$149	✅	❌	❌	Y / Y	⭐️ 5 (61)
Camelback Casa \| Old Town Scottsdale \| New Remodel	$25,361	$112	54%	2	2	2	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Mid Century Modern ❤️ of Scottsdale	$29,843	$93	71%	2	2	1	$129	✅	❌	❌	N / N	⭐️ 4.9 (113)

Return Metrics

-6.73% 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)	-$2,343	-$4,687	-$7,031	-$9,374	-$11,718	-$23,437	-$70,312
Revenue Appreciation	$458	$921	$1,389	$1,862	$2,339	$4,798	$15,954
Home Equity	$347,745	$347,745	$347,745	$347,745	$347,745	$347,745	$347,745
Down Payment	$10,755	$10,755	$10,755	$10,755	$10,755	$10,755	$10,755
Property Appreciation	$14,340	$29,253	$44,763	$60,894	$77,670	$172,167	$804,258
Total Return	$370,954	$383,988	$397,622	$411,881	$426,791	$512,028	$1,108,400

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.73%

Cap Rate

7.31%

Return on Investment

59.71%

4800 N 68th St Scottsdale, Arizona, 85251-1135

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,720/mo

Inquire about this property

Contact Agent

$358,400

Zestimate

Scottsdale

Guide

Zoning

Guide

Laws

$45,867

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $181/night at 63% occupancy ($41,648.77). Airbtics projects $138/night at 74% occupancy ($37,298).

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$42,512

Avg annual revenue

74%

Avg occupancy rate

$138

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

$25k

$40k

$50k

$65k

-$2,344

Profit

Revenue

$45,867

Operating Expenses

$19,643

Operating Income

$26,224

Mortgage & Taxes

$28,568

Profit (Cash Flow)

-$2,344

$28,010

Cash Investment

Down Payment

$10,755

Renos & Furnishing

$6,500

Closing Costs

$10,755

Total

$28,010

DSCR Ratio

Weak

0.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.73%

Cap Rate

7.31%

Return on Investment

59.71%

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

$20,630

Deductible property tax

$3,549

Your total deduction

$91,093

Your adjusted annual income

$150,000 - $91,093 = $58,907

Taxes on $58,907 (30%)

$17,672

Your old tax bill

$45,000

Your new tax bill

$17,672

Estimated tax savings

$27,328

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:

162 sqft

Year built:

1969

Size:

1,628 sqft

Type:

CONDO

Parking:

Heating:

YES

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
4800 N 68th St Unit 346	2	2	1,346	-	132	1969	$0	279
4800 N 68th St Unit 345	2	2	1,505	-	145	1969	$445,000	56
4525 N 66th St Unit 126	2	2	1,488	-	144	1979	$400,000	14
4800 N 68th St Unit 304	3	2	1,822	-	157	1969	$440,000	13
4525 N 66th St Unit 57	2	2	1,636	-	188	1979	$517,000	75
4525 N 66th St Unit 56	2	2	1,575	-	185	1979	$0	32
4525 N 66th St Unit 128	3	2	1,962	-	192	1979	$475,000	181
4525 N 66th St Unit 73	3	2	2,289	-	1,360	1979	$555,000	21
4525 N 66th St Unit 80	3	2	2,289	-	137	1979	$495,000	-
4800 N 68th St Unit 237	-	2	1,398	-	146	1969	$360,000	-

Property Details

MLS Status: N/A

Property Use: Condominium

Stories: 1

Lot size: 162 sqft

Building area: 1,628 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RT

Land Use: Residential

Parcel Number: 173-35-152B

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $32,900

County Est. Land Value: $65,800

Assessed Land Value: -

County Est. Structure Value: $263,200

Market Estimate: $419,618

Schools

Middle School: Ingleside Middle School with 6/10 star rating
High School: Arcadia High School with 5/10 star rating