BNBCalc Short Term Rental Investment Analysis 5350 E Deer Valley Dr 3403, Phoenix, AZ 85054

2 bed • 2.67 bath • 6 guests • $2,300

BNB

Calc

Annual Revenue

$47,328

Profit (Cash Flow)

$27,340

Cap Rate

1195.5%

Annual Revenue

$47,328

AirDNA projects $209/night at 62% occupancy ($47,328). Airbtics projects $152/night at 54% occupancy ($29,979). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,641	$20,061	$38,443	$96,738
Occupancy	39%	47%	69%	89%
Nightly Rate	$101	$115	$151	$296

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Furnished Luxury Rental Phoenix/Scottsdale 2H	$14,703	$103	39%	2	2	30	$325	✅	✅	✅	Y / Y	⭐️ 4.8 (11)
Furnished Luxury Rental Phoenix/Scottsdale 2G	$16,415	$115	39%	2	2	30	$325	✅	✅	✅	Y / Y	⭐️ 4.9 (9)
Pure Suites Lux 2 Bed Desert Ridge 2 Pools Gym (2)	$81,231	$339	65%	2	2	31	$225	✅	✅	✅	Y / Y	⭐️ 5 (1)
Desert Ridge Phoenix Luxury 2 BR Condo	$21,533	$111	53%	2	2	28	$250	✅	✅	❌	Y / Y	⭐️ 4.7 (3)
Luxury 4 star Resort Living	$19,514	$89	57%	2	2	30	$310	✅	✅	✅	Y / Y	⭐️ 4.8 (15)
Furnished Luxury Rental Phoenix/Scottsdale 2F	$18,939	$115	45%	2	2	30	$325	✅	✅	❌	Y / Y	⭐️ 5 (3)
Furnished Luxury Rental Phoenix/Scottsdale 2C	$15,305	$102	41%	2	2	30	$325	✅	✅	❌	Y / Y	⭐️ 5 (3)
Frontdesk \| 2 BR Apt near Mayo Clinic Hospital	$36,600	$100	100%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
(TT) 2Bd/2Bth luxurious condo in Desert Ridge	$46,400	$153	81%	2	2	14	$279	✅	✅	❌	Y / Y	⭐️ 5 (1)
Furnished Luxury Rental Phoenix/Scottsdale 2E	$12,287	$94	32%	2	2	30	$325	✅	✅	❌	Y / Y	⭐️ 5 (6)
Furnished Luxury Rental Phoenix/Scottsdale 2A	$52,155	$150	95%	2	2	30	$325	✅	✅	❌	Y / Y	⭐️ 5 (8)
Furnished Luxury Rental Phoenix / Scottsdale 2B	$18,168	$146	34%	2	2	30	$325	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Pure Suites Lux 2 Bed Desert Ridge 2 Pools Gym (1)	$90,040	$337	73%	2	2	31	$225	✅	✅	✅	Y / Y	⭐️ 4.8 (5)
Mid-Century Modern Condo - Walk to High St!	$41,640	$237	47%	2	2	30	$155	✅	✅	❌	Y / Y	⭐️ 0 (0)

Return Metrics

379.91% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,340	$54,680	$82,021	$109,361	$136,702	$273,404	$820,214
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,840	$1,840	$1,840	$1,840	$1,840	$1,840	$1,840
Down Payment	$460	$460	$460	$460	$460	$460	$460
Property Appreciation	$69	$140	$213	$288	$366	$791	$3,282
Total Return	$29,709	$57,121	$84,534	$111,950	$139,368	$276,495	$825,797

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

379.91%

Cap Rate

1,195.46%

Return on Investment

381.18%

5350 E Deer Valley Dr 3403 Phoenix, AZ, 85054

2 bed • 2.67 bath • 6 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

11682

Airbnb Investor Score

$27,340

Annual Profit

1195.5%

Cap Rate

379.9%

Cash on Cash

$47,328

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $209/night at 62% occupancy.Projected nightly rate is $152/night at 54% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

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

$32,867

Avg annual revenue

54%

Avg occupancy rate

$152

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

$5k

$35k

$60k

$90k

$27,340

Profit

Revenue

$47,328

Operating Expenses

$19,833

Operating Income

$27,496

Mortgage & Taxes

$155

Profit (Cash Flow)

$27,340

$7,197

Cash Investment

Down Payment

$460

Renos & Furnishing

$6,668

Closing Costs

$69

Total

$7,197

DSCR Ratio

Strong

177.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

379.91%

Cap Rate

1,195.46%

Return on Investment

381.18%

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

$109

Deductible property tax

$23

Your total deduction

-$26,193

Your adjusted annual income

$150,000 - -$26,193 = $176,193

Taxes on $176,193 (30%)

$52,858

Your old tax bill

$45,000

Your new tax bill

$52,858

Estimated tax savings

-$7,858

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: -