533 W Guadalupe Rd 1063 Mesa, AZ, 85210
2 bed • 2 bath • 6 guests
Est. $7/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$20,534
Annual Profit
1335.8%
Cap Rate
299.5%
Cash on Cash
$39,446
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $151/night at 70% occupancy ($38,606.29). Airbtics projects $150/night at 72% occupancy ($39,446).
Top 56% of comparables
Top 46% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$42,001
Avg annual revenue
72%
Avg occupancy rate
$150
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$45k
$75k
$110k
Sign up to see the data on 40 all comparables
$20,534
Profit
Revenue
$39,446
Operating Expenses
$18,808
Operating Income
$20,638
Mortgage & Taxes
$104
Profit (Cash Flow)
$20,534
$6,855
Cash Investment
Down Payment
$309
Renos & Furnishing
$6,500
Closing Costs
$46
Total
$6,855
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
299.53%
Cap Rate
1,335.81%
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
$73
Deductible property tax
$15
Your total deduction
-$18,256
Your adjusted annual income
$150,000 - -$18,256 = $168,256
Taxes on $168,256 (30%)
$50,477
Your old tax bill
$45,000
Your new tax bill
$50,477
Estimated tax savings
-$5,477
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:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- 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: -