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 5348 Forest Service Road 701, Happy Jack, AZ, 86024

4 bed • 2 bath • 14 guests • $570,200

BNB

Calc

Annual Revenue

$51,299

Profit (Cash Flow)

$36,750

Cap Rate

7.4%

Annual Revenue

$51,299

Airbtics projects $265/night at 53% occupancy ($51,298). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 53% occupancy rate, $265 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,268$50,744$74,051$101,011
Occupancy43%51%62%72%
Nightly Rate$209$259$311$366

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
Whispering Pines Home: Fire Pit, Near Scenic Hikes

No image available

$30,309
$179
41%
422$181❌❌❌Y / Y⭐️ 5 (24)
Lone Star Lodge in Whispering Pines - Pickleball!

No image available

$59,299
$356
42%
422$325✅❌✅Y / Y⭐️ 5 (16)
Unplug and Connect with Your Family: Rustic Cabin in the Heart of the Woods

No image available

$73,488
$364
52%
421$300❌❌✅Y / Y⭐️ 5 (67)
3BR+Loft | Hot Tub | Pet-Friendly | Arcade

No image available

$42,140
$226
46%
422$170❌✅✅Y / Y⭐️ 5 (189)
TWO Cabins in One! Games Theater Fire Pit Office

No image available

$57,456
$241
61%
431$280✅❌❌Y / Y⭐️ 5 (101)
The Mogollon Rim Retreat -Backs to National Forest

No image available

$33,705
$222
39%
42.52$200❌❌❌Y / Y⭐️ 5 (40)
Large Custom Mountain Home w Breathtaking Views!

No image available

$66,991
$224
73%
441$506❌❌✅Y / Y⭐️ 5 (22)
Ridge Trail Ranch With Incredible Mountain Views

No image available

$70,606
$263
71%
432$250❌✅✅Y / Y⭐️ 5 (104)
Rustic/ modern peaceful cabin. Excellent ambiance.

No image available

$27,535
$143
48%
422$150❌❌✅Y / Y⭐️ 5 (68)
Deck, Games & Fire Pit: Modern Pine Cabin!

No image available

$54,942
$259
55%
423$310✅❌✅Y / Y⭐️ 5 (71)
Hiker’s Haven: Pine Getaway w/ Wraparound Deck!

No image available

$64,529
$194
90%
42.52$155❌❌✅Y / Y⭐️ 5 (131)
Elk Crossing Retreat, Family & Couples staycation!

No image available

$30,545
$199
40%
432$200❌❌✅Y / Y⭐️ 5 (162)
Welcome to Red Pine Retreat!

No image available

$51,428
$186
72%
41.52$150❌❌✅Y / Y⭐️ 5 (22)
Mountain views at Lazy Bear Lodge with Gameroom

No image available

$48,375
$260
46%
433$199❌❌❌Y / Y⭐️ 5 (84)
Chalet Forest Views, 2 kings, fireplace, decks

No image available

$64,366
$260
61%
433$250✅❌✅Y / Y⭐️ 5 (33)
R & R Cabin in the Pines

No image available

$43,833
$194
60%
422$200✅❌❌Y / Y⭐️ 5 (48)
Firepit, Deck Mtn View, Game Room, trailer parking

No image available

$71,462
$312
58%
422$270❌❌✅Y / Y⭐️ 5 (102)
TreeHouse Cabin-360 Views, 2 kitchens,SPA,Sauna,

No image available

$48,294
$290
44%
433$145❌✅❌Y / Y⭐️ 5 (34)
Pine Chalet: Tranquil Cabin with Treehouse & Sauna

No image available

$91,025
$299
82%
432$175❌❌✅Y / Y⭐️ 5 (56)
Hodge Lodge, Lovely Mountain Chalet

No image available

$66,782
$265
66%
442$195❌❌✅Y / Y⭐️ 5 (114)
Whispering Woods Cozy Cabin in Strawberry, Arizona

No image available

$38,848
$202
49%
421$200❌❌✅Y / Y⭐️ 5 (43)
Home in Payson Getaway

No image available

$24,717
$174
36%
422$65❌❌✅Y / Y⭐️ 4.5 (15)
New Build Modern Log Cabin w/WIFI on 1.6 acres

No image available

$30,142
$212
35%
441$225❌❌❌Y / Y⭐️ 5 (31)
Dream Cabin! Hot Tub, Theater, Game Rooms, Deck

No image available

$116,739
$533
58%
432$250✅✅❌Y / Y⭐️ 5 (42)
2 private acres with views everywhere!

No image available

$76,135
$390
51%
433$250❌❌✅Y / Y⭐️ 5 (32)
Mountain Escape 4 bedroom 2 bathroom with Hot tub

No image available

$46,822
$251
49%
41.52$100❌✅✅N / Y⭐️ 5 (73)
Real Log Cabin. Magnificent Mountain and Sky Views

No image available

$44,045
$155
70%
432$200❌❌❌Y / Y⭐️ 5 (191)
Making Memories in the Pines!

No image available

$52,723
$215
67%
421$0❌❌✅Y / Y⭐️ 5 (16)
Rare Two Cabin Get Away! Large fenced property!

No image available

$71,052
$276
69%
433$275❌❌✅Y / Y⭐️ 5 (43)
Riverside Hideaway a Serene Nature Retreat

No image available

$49,770
$387
32%
432$425❌❌✅Y / Y⭐️ 0 (1)
Bearfoot Lodge

No image available

$63,377
$333
52%
42.52$0❌❌❌Y / Y⭐️ 5 (9)
Summers Rest Cabin, Pet Friendly, Wrap Around Deck

No image available

$41,900
$216
53%
422$0❌❌✅Y / Y⭐️ 5 (39)
Strawberry Ridge Retreat

No image available

$38,462
$260
40%
422$150✅❌❌Y / Y⭐️ 5 (56)
Enchanting Creekside log Cabin

No image available

$52,564
$313
44%
423$225❌✅❌Y / Y⭐️ 5 (51)
Beautiful Cabin in the Woods

No image available

$53,155
$309
47%
43.51$0✅❌✅Y / Y⭐️ 5 (24)
Cozy Pine Retreat w/ Private Hot Tub & Views

No image available

$76,407
$231
89%
432$258❌✅✅Y / Y⭐️ 5 (41)
Charming Cottage with Tonto National Forest Views!

No image available

$68,203
$355
52%
422$186❌❌❌Y / Y⭐️ 4.8 (63)
Family Fun in the pines-Game rm-hot tub & smores!

No image available

$56,029
$311
46%
422$195❌✅✅Y / Y⭐️ 5 (44)

Return Metrics

182.77% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$36,749$73,499$110,248$146,998$183,748$367,496$1,102,489
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$570,199$570,199$570,199$570,199$570,199$570,199$570,199
Down Payment$0$0$0$0$0$0$0
Property Appreciation$17,106$34,725$52,872$71,565$90,818$196,101$813,825
Total Return$624,055$678,424$733,321$788,763$844,766$1,133,797$2,486,514

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

182.77%

Cap Rate

7.43%

Return on Investment

306.06%

property-location

5348 Forest Service Road Happy Jack, Arizona, 86024

4 bed • 2 bath • 14 guests

Est. $2,735/mo

Agent

Inquire about this property

Contact Agent

$570,200

Zestimate

511

Airbnb Investor Score

-$2,100

Annual Profit

7.4%

Cap Rate

182.8%

Cash on Cash

$51,299

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Airbtics projects $265/night at 53% occupancy ($51,298).

Top 41% of comparables

Top 38% 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.

$53,785

Avg annual revenue

53%

Avg occupancy rate

$265

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

$15k

$50k

$80k

$120k

Sign up to see the data on 40 all comparables

$36,750

Profit

Revenue

$51,299

Operating Expenses

$8,904

Operating Income

$42,395

Mortgage & Taxes

$5,645

Profit (Cash Flow)

$36,750

$3,000

Cash Investment

Down Payment

$0

Renos & Furnishing

$3,000

Total

$3,000

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

182.77%

Cap Rate

7.43%

Profit (Cummulative)

$36,750

$570,200

$3,000

$17,106

$0

Total Gain

$61,537

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

$30,975

Deductible property tax

$5,645

Your total deduction

$122,031

Your adjusted annual income

$150,000 - $122,031 = $27,969


Taxes on $27,969 (30%)

$8,391

Your old tax bill

$45,000

Your new tax bill

$8,391


Estimated tax savings

$36,609

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:

1.41 sqft

Year built:

1982

Size:

1,408 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Fireplace/Woodstove, Propane

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 1.41 sqft
  • Building area: 1,408 sqft
  • Garage: No
  • Heating: Fireplace/woodstove, propane
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Ceiling Fan(s)
  • View: -
  • Parking: No Carport, No Garage
  • Amenities: Gas Range, Refrigerator, Gas Water Heater, Dryer, Washer
  • Price per square foot: $404

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 004A
  • Flood Zone: No

Tax Info

  • Year Assessed: 2025
  • Assessed Value: $324,942
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $570,200


Schools

  • Elementary School: Lura Kinsey Elementary School with 3/10 star rating