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 Investment Analysis 5145 E Kathleen Rd, Scottsdale, AZ 85254

4 bed β€’ 4 bath β€’ 12 guests β€’ $8,500

BNB

Calc

Annual Revenue

$103,547

Profit (Cash Flow)

$75,832

Cap Rate

898.9%

Annual Revenue

$103,547

AirDNA projects $446/night at 64% occupancy ($104,255). Airbtics projects $450/night at 63% occupancy ($103,546). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $450 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,057$91,251$216,813$281,468
Occupancy35%75%86%88%
Nightly Rate$268$324$673$855

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
Gorgeous Retreat in the Desert

No image available

$109,108
$319
88%
433$250βœ…βœ…βœ…Y / Y⭐️ 4.9 (209)
Lux Desert Home | Heated Pool | Putting Green

No image available

$104,936
$389
70%
433$290βœ…βŒβŒY / Y⭐️ 5 (36)
Luxury Scottsdale w/ Heated Pool & Pool Table Room

No image available

$87,943
$266
87%
421$300βœ…βŒβœ…Y / Y⭐️ 4.9 (12)
*Heated Pool Available* | North Scottsdale Peacefu

No image available

$271,233
$860
83%
432$450βœ…βŒβœ…Y / Y⭐️ 5 (11)
Sunny Scottsdale Home: Heated Pool & Patio

No image available

$169,909
$855
53%
433$361βœ…βœ…βŒY / Y⭐️ 4.7 (9)
Villa de Arcade - Private Pool&Arcade, Mins to TPC

No image available

$65,611
$199
88%
431$375βœ…βœ…βŒY / Y⭐️ 4.8 (15)
Family Retreat | Pool, Hot Tub, Fire pit, & Grill

No image available

$75,570
$250
81%
422$220βœ…βŒβœ…Y / Y⭐️ 5 (8)
Kings Court Scottsdale

No image available

$30,087
$274
30%
432$0βœ…βŒβœ…Y / Y⭐️ 5 (2)

Return Metrics

585.35% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$75,832$151,664$227,496$303,328$379,161$758,322$2,274,966
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$6,800$6,800$6,800$6,800$6,800$6,800$6,800
Down Payment$1,700$1,700$1,700$1,700$1,700$1,700$1,700
Property Appreciation$255$517$788$1,066$1,353$2,923$12,131
Total Return$84,587$160,682$236,784$312,895$389,014$769,745$2,295,598

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

585.35%

Cap Rate

898.88%

Return on Investment

587.96%

property-location

5145 E Kathleen Rd Scottsdale, AZ, 85254

4 bed β€’ 4 bath β€’ 12 guests

Est. $41/mo

Agent

This property is for sale!

Contact Agent

9583

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

133.25

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%

Profit (Cummulative)

$75,832

$6,800

$11,000

$255

$0

Total Gain

$76,171

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

$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: -