BNBCalc Short Term Rental Investment Analysis 5347 W Manzanita Dr, Glendale, AZ 85302

4 bed • 0 bath • 12 guests • $545,995

BNB

Calc

Annual Revenue

$57,453

Profit (Cash Flow)

-$527

Cap Rate

6.6%

Annual Revenue

$57,453

AirDNA projects $242/night at 65% occupancy ($57,452). Airbtics projects $214/night at 60% occupancy ($46,897). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 65% occupancy rate, $242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,047	$49,100	$61,636	$71,183
Occupancy	55%	61%	69%	72%
Nightly Rate	$190	$215	$231	$248

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful 4 BR w/ King bed close to stadiums	$52,521	$188	68%	4	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (70)
Hot Tub, Pool, Water Slide, Diving Board, King Bed	$56,079	$247	55%	4	2	1	$289	✅	✅	❌	Y / Y	⭐️ 4.8 (34)
The Desert Casita-Perfect Family Friendly Getaway!	$49,801	$176	72%	4	2	4	$300	✅	❌	❌	Y / Y	⭐️ 4.7 (39)
Glendale Charm Superb 4 BR, Pool	$40,984	$229	48%	4	3	1	$379	✅	❌	❌	Y / Y	⭐️ 4.8 (28)
Happy Harmont House	$58,005	$216	70%	4	3	2	$275	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Near Westgate/Stadium \| Pool \| BBQ \| Games	$58,906	$198	79%	4	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (17)
Gorgeous Glendale Home with Pool	$52,741	$262	55%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (6)
Glendale Spacious Stay	$51,237	$215	63%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Quiet Established Midtown, heated pool (seasonal)	$40,030	$177	59%	4	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (17)
beautiful home with diving board salt swimmingpool	$35,966	$232	35%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (31)

Return Metrics

-0.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$527	-$1,054	-$1,581	-$2,108	-$2,635	-$5,270	-$15,812
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$436,796	$436,796	$436,796	$436,796	$436,796	$436,796	$436,796
Down Payment	$109,199	$109,199	$109,199	$109,199	$109,199	$109,199	$109,199
Property Appreciation	$16,379	$33,251	$50,628	$68,527	$86,962	$187,776	$779,278
Total Return	$561,847	$578,191	$595,042	$612,413	$630,322	$728,500	$1,309,460

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.38%

Cap Rate

6.64%

Return on Investment

15.64%

5347 W Manzanita Dr Glendale, AZ, 85302

4 bed • 0 bath • 12 guests

Purchase Price

Est. $2,619/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$527

Annual Profit

6.6%

Cap Rate

-0.4%

Cash on Cash

$57,453

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $242/night at 65% occupancy.Projected nightly rate is $214/night at 60% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$49,627

Avg annual revenue

60%

Avg occupancy rate

$214

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

$35k

$45k

$50k

$60k

-$527

Profit

Revenue

$57,453

Operating Expenses

$21,149

Operating Income

$36,304

Mortgage & Taxes

$36,831

Profit (Cash Flow)

-$527

$135,579

Cash Investment

Down Payment

$109,199

Renos & Furnishing

$10,000

Closing Costs

$16,380

Total

$135,579

DSCR Ratio

Weak

0.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.38%

Cap Rate

6.64%

Return on Investment

15.64%

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

$25,913

Deductible property tax

$5,405

Your total deduction

$55,998

Your adjusted annual income

$150,000 - $55,998 = $94,002

Taxes on $94,002 (30%)

$28,201

Your old tax bill

$45,000

Your new tax bill

$28,201

Estimated tax savings

$16,799

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: -