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 4824 E Berneil Dr

6 bed • 5 bath • 16 guests • $3,437,200

BNB

Calc

Owner income

$315,375

Per year

This Airbnb could earn an additional

$21,795

Per month vs a Long-Term Rental

Annual Revenue range

$485,647 - $822,192

Annual Revenue

$450,536

AirDNA projects $1,122/night at 66% occupancy ($270,470). Airbtics projects $1,814/night at 68% occupancy ($450,535). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $1,814 rate per night.

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

Percentiles25%50%75%90%
Revenue$286,285$485,647$619,164$822,192
Occupancy59%70%74%85%
Nightly Rate$1,293$1,856$2,232$2,584

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
1Acre Resort Haven Heated Pool/Hot Tub 6 BR 6Baths
$362,957
$1,165
84%
665$600✅✅❌Y / Y⭐️ 4.9 (53)
Estate with Mountain Views, Putting Green & Casita
$330,801
$2,107
42%
873$850✅✅✅Y / Y⭐️ 0 (0)
9BR-Sleep 38 Million+ Estate-Pool-Spa-Sport Courts
$237,910
$848
74%
941$395✅✅✅Y / Y⭐️ 4.9 (28)
Mansion on the Mountain
$396,731
$1,678
62%
782$500✅✅✅Y / Y⭐️ 5 (35)
HÓZHÓ Estate on the Course
$521,531
$1,900
72%
981$725✅✅❌Y / Y⭐️ 5 (19)
Beautiful Villa - Pool & Spa, Casita, Sport Court!
$549,344
$2,532
58%
863$850✅✅✅Y / Y⭐️ 5 (7)
6BR-Heated pool, spa, splash pad, & golf simulator
$219,625
$770
74%
663$360✅❌❌Y / Y⭐️ 4.8 (120)
Lux designer home:Sleeps 16, spacious, OrangeTree
$472,641
$1,812
69%
773$800✅✅❌Y / Y⭐️ 5 (3)
2 Homes in 1 l Pickleball l Speakeasy l Gym l Pool
$1,094,885
$3,058
96%
881$730✅✅✅Y / Y⭐️ 5 (72)
Stunning Paradise Valley Mansion with Pickleball!
$461,925
$2,274
55%
864$800✅✅✅Y / Y⭐️ 5 (1)

property-location

4824 E Berneil Dr Paradise Valley, Arizona, 85253-1518

6 bed • 5 bath • 16 guests

Agent

Inquire about this property

Contact Agent

$450,536

Annual Revenue

BNBCalc predicts this property will get $1,814 per night with 68% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 51% 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.

$464,835

Avg annual revenue

68%

Avg occupancy rate

$1,814

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

$220k

$505k

$790k

$1k

Sign up to see the data on 10 all comparables

$90,107

Profit

Revenue

$450,536

Cleaning

$46,854

Cohost commission

$90,107

Owner payout

$315,375

$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:

45,983 sqft

Year built:

1978

Size:

5,048 sqft

Type:

SFR

Parking:

2

Heating:

YES

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
9120 N 48th Pl553,926-55,0751985$2,640,000198
9009 N Foothills Manor Dr-48,339-43,1592022$0-
5229 E Fanfol Dr553,514-43,9011983$0-
5117 E Mountain View Rd743,481-44,5301977$2,360,0003
9438 N 52nd St433,250-44,0871978$1,700,000453
8642 N Cardinal Dr443,937-35,9491980$1,690,00049
5262 E Fanfol Dr454,135-45,0251979$0216
9236 N 52nd Pl-65,587-53,6961996$0-
5432 E Via Del Cielo533,854-49,9251974$9,750,000244
5131 E Berneil Dr554,623-46,8091978$3,250,00050

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 45,983 sqft
  • Building area: 5,048 sqft
  • Garage: No
  • Heating: Yes
  • Pool: Yes
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R-43
  • Land Use: Residential
  • Parcel Number: 168-28-005
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $269,160
  • County Est. Land Value: $538,300
  • Assessed Land Value: -
  • County Est. Structure Value: $2,153,300
  • Market Estimate: $3,086,863


Sale history

DateSale Price% FinancedBuyer
02/24/21$2,150,00091%Brent G Hooper
12/28/20$00%Reem G Kidess, David T Eyester
06/18/13$1,495,0000%Reem Kidess
Invalid Date$812,5000%Lana Sniderman
Invalid Date$00%Vicki A Eicher

Ownership

  • Name: Brent G Hooper
  • Owner Occupied: Yes
  • Owner Mailing Address: 4824 E Berneil Dr, Paradise Valley, Az 85253
  • Years Owned: 37
  • Home Equity: -
  • Mortgage Balance Remaining: $1,962,090
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Cherokee Elementary School with 9/10 star rating
  • Middle School: Cocopah Middle School with 8/10 star rating
  • High School: Chaparral High School with 7/10 star rating