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 533 W Guadalupe Rd 1063, Mesa, AZ 85210

2 bed • 2 bath • 6 guests • $1,545

BNB

Calc

Annual Revenue

$39,446

Profit (Cash Flow)

$20,534

Cap Rate

1335.8%

Annual Revenue

$39,446

AirDNA projects $151/night at 70% occupancy ($38,606). Airbtics projects $150/night at 72% occupancy ($39,446). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, $150 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,536$39,709$59,303$72,573
Occupancy58%77%85%92%
Nightly Rate$117$137$185$207

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
King bed & Swimming Pool! The Hidden Gem

No image available

$49,633
$191
71%
211$0✅✅❌Y / Y⭐️ 5 (99)
Phoenix Oasis| Quite | Remodeled

No image available

$40,380
$121
90%
212$120✅❌❌Y / Y⭐️ 4.8 (32)
Country hideaway in the city

No image available

$34,200
$127
71%
211$100❌❌❌Y / Y⭐️ 4.7 (84)
Arizona Condo w/ Community Pool & Hot Tub

No image available

$41,911
$132
79%
222$191✅✅❌Y / Y⭐️ 5 (15)
Beautiful remodeled two bedroom one bath condo

No image available

$28,072
$82
91%
212$95✅✅✅Y / Y⭐️ 4.8 (57)
Townhouse-Dobson Ranch Community

No image available

$60,617
$198
82%
232$100✅✅❌Y / Y⭐️ 5 (6)
Private 2-Bedroom Guest House with Kitchenette

No image available

$59,468
$197
81%
213$60❌❌❌N / Y⭐️ 4.8 (17)
Waterworks! 2 BR Condo-Tempe!

No image available

$43,264
$119
92%
231$150✅❌✅Y / Y⭐️ 4.8 (44)
The Emerald at Mesa

No image available

$44,043
$151
78%
212$50✅❌❌Y / Y⭐️ 4.8 (49)
Cozy condo near MCC w/ pool, BBQ, covered parking

No image available

$21,478
$68
79%
213$150✅❌❌Y / Y⭐️ 4.8 (84)
Beautiful house near downtown Gilbert!

No image available

$66,527
$228
79%
212$50✅❌❌N / Y⭐️ 4.8 (25)
Contempo | king bd | Min->Hospitals/Airport

No image available

$69,489
$200
92%
211$110✅❌✅Y / Y⭐️ 4.5 (16)
Entire 2 Bd Retreat Close to ASU & Airport

No image available

$31,865
$98
85%
222$90✅❌❌Y / Y⭐️ 4.5 (118)
Entire 2-Bedroom Condo!

No image available

$23,661
$141
43%
221$75✅❌❌Y / Y⭐️ 4.8 (134)
Mesa 2 bedroom condo

No image available

$28,140
$114
65%
221$85✅❌✅Y / Y⭐️ 4.8 (33)
The Best Apartment in Mesa

No image available

$18,452
$65
69%
221$85✅❌❌Y / Y⭐️ 4.8 (264)
Designer Remodel w/Putting Green | Pool

No image available

$34,541
$114
79%
222$145✅❌✅Y / Y⭐️ 4.8 (161)
Architect-Designed Retreat with a BBQ Patio and Pool

No image available

$44,624
$190
59%
222$165✅❌✅Y / Y⭐️ 4.7 (132)
Gilbert RV! A place to yourself! Unwind & Relax!

No image available

$28,204
$78
97%
211$30❌❌❌N / N⭐️ 5 (128)
Arizona Desert Oasis on San Jose / PHX METRO AREA

No image available

$52,336
$184
76%
223$150✅❌❌Y / Y⭐️ 5 (181)
Lake Front Paradise, Pool and Hot Tub-Bubbly

No image available

$111,308
$334
89%
222$150✅✅✅Y / Y⭐️ 5 (162)
Voguish | king bd | Min->Hospitals/Airport

No image available

$102,099
$286
96%
211$110✅❌❌Y / Y⭐️ 4.7 (15)
Tri level condo on golf course with water views

No image available

$72,727
$302
55%
233$300✅❌❌Y / Y⭐️ 4.7 (9)
Garden Patio Home in Chandler, AZ

No image available

$40,666
$167
66%
222$90✅✅❌Y / Y⭐️ 4.9 (169)
Cozy ground floor corner CONDO in Chandler, AZ

No image available

$31,051
$128
65%
223$100✅✅❌Y / Y⭐️ 4.7 (32)
Spacious 2 Bedroom & 2 Bath

No image available

$35,168
$165
56%
221$75✅❌❌Y / Y⭐️ 4.7 (72)
15min 2 Old Twn,Hot Tub,Pool,FirePit,Pool Tbl,K9ok

No image available

$64,260
$205
84%
222$189✅✅✅Y / Y⭐️ 5 (317)
2BR house with pool, enclosed yard & central AC

No image available

$29,009
$154
39%
222$201✅❌❌Y / Y⭐️ 4.8 (38)
Chandler Villa with private hot tub

No image available

$45,769
$133
90%
222$125❌✅✅Y / Y⭐️ 5 (97)
220 Cozy 1 bedroom apt with 2 beds

No image available

$10,640
$51
57%
211$0✅✅❌Y / N⭐️ 3.5 (5)
Get2AZ Get Away

No image available

$26,944
$105
69%
214$90✅❌❌N / Y⭐️ 4.9 (12)
2 BR Home Near Shopping Mall w Pool & Free Parking

No image available

$18,525
$121
34%
222$199✅❌❌Y / Y⭐️ 4.7 (38)
Delightful Townhouse w/ Private Outdoor Space

No image available

$33,102
$166
51%
222$144✅❌❌Y / Y⭐️ 4.9 (51)
Stay Play Vacay Chandler Condo

No image available

$32,295
$149
57%
225$50✅✅❌Y / Y⭐️ 5 (62)
Cute, cozy home with everything you need!

No image available

$36,669
$119
78%
222$140✅✅✅Y / Y⭐️ 4.8 (95)
2 Bedroom on Golf Course - Tempe, Arizona

No image available

$42,636
$165
69%
222$80❌❌✅Y / Y⭐️ 5 (49)
Stylish | king bd | Min->Hospitals/Airport

No image available

$50,792
$155
88%
211$110✅❌❌Y / Y⭐️ 4.3 (5)
Gilbert Island ~2 BR Home/ Putting Green/ COM Pool

No image available

$24,031
$134
49%
211$434✅❌❌Y / Y⭐️ 4.4 (6)
Mesa Modern 2BR: Classic & Charm

No image available

$21,273
$122
42%
211$120❌❌❌Y / N⭐️ 4.7 (29)
The Charming Chandler House

No image available

$30,186
$80
99%
211$100❌❌✅Y / Y⭐️ 5 (9)

Return Metrics

299.53% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$20,534$41,068$61,602$82,136$102,670$205,341$616,023
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,236$1,236$1,236$1,236$1,236$1,236$1,236
Down Payment$309$309$309$309$309$309$309
Property Appreciation$46$94$143$193$246$531$2,205
Total Return$22,125$42,707$63,290$83,875$104,461$207,417$619,773

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

299.53%

Cap Rate

1,335.81%

Return on Investment

300.43%

property-location

533 W Guadalupe Rd 1063 Mesa, AZ, 85210

2 bed • 2 bath • 6 guests

Est. $7/mo

Agent

This property is for sale!

Contact Agent

12722

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

198.02

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%

Profit (Cummulative)

$20,534

$1,236

$6,500

$46

$0

Total Gain

$20,596

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

$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: -