5145 E Kathleen Rd Scottsdale, AZ, 85254
4 bed β’ 4 bath β’ 12 guests
Est. $41/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$75,832
Annual Profit
898.9%
Cap Rate
585.4%
Cash on Cash
$103,547
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $446/night at 64% occupancy ($104,255.24). Airbtics projects $450/night at 63% occupancy ($103,546).
Top 51% of comparables
Top 31% 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.
$102,953
Avg annual revenue
63%
Avg occupancy rate
$450
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$110k
$185k
$270k
Sign up to see the data on 10 all comparables
$75,832
Profit
Revenue
$103,547
Operating Expenses
$27,141
Operating Income
$76,406
Mortgage & Taxes
$573
Profit (Cash Flow)
$75,832
$12,955
Cash Investment
Down Payment
$1,700
Renos & Furnishing
$11,000
Closing Costs
$255
Total
$12,955
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
585.35%
Cap Rate
898.88%
STR Tax Calculator (USA)
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
$403
Deductible property tax
$84
Your total deduction
-$70,726
Your adjusted annual income
$150,000 - -$70,726 = $220,726
Taxes on $220,726 (30%)
$66,218
Your old tax bill
$45,000
Your new tax bill
$66,218
Estimated tax savings
-$21,218
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: -