Airbnb Investor Score
-$9,001
Annual Profit
3.6%
Cap Rate
-12.5%
Cash on Cash
$27,382
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $147/night at 51% occupancy ($27,382.34). Airbtics projects $135/night at 63% occupancy ($31,064).
Top 71% of comparables
Top 28% 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.
$32,763
Avg annual revenue
63%
Avg occupancy rate
$135
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$45k
$60k
Sign up to see the data on 40 all comparables
-$9,002
Profit
Revenue
$27,382
Operating Expenses
$17,240
Operating Income
$10,143
Mortgage & Taxes
$19,144
Profit (Cash Flow)
-$9,002
$71,774
Cash Investment
Down Payment
$56,760
Renos & Furnishing
$6,500
Closing Costs
$8,514
Total
$71,774
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.54%
Cap Rate
3.57%
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
$13,469
Deductible property tax
$2,810
Your total deduction
$71,250
Your adjusted annual income
$150,000 - $71,250 = $78,750
Taxes on $78,750 (30%)
$23,625
Your old tax bill
$45,000
Your new tax bill
$23,625
Estimated tax savings
$21,375
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:
1985
Size:
1,316 sqft
Type:
CONDO
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
5469 N Via Del Arbolito | 2 | 2 | 1,316 | - | 0 | 1989 | $350,000 | - |
7050 E Sunrise Dr | - | 2 | 1,271 | - | 1,287 | 1996 | $0 | - |
5481 N Via Del Arbolito | - | 2 | 1,507 | - | 0 | 1991 | $0 | 412 |
7757 E Via Ventana Norte | 2 | 2 | 1,452 | - | 0 | 1993 | $358,000 | - |
7754 E Via Ventana Norte | 2 | 1 | 1,033 | - | 0 | 1987 | $318,500 | - |
5392 N Calle Del Rocio | 1 | 1 | 844 | - | 0 | 1984 | $230,000 | - |
5051 N Sabino Canyon Rd | 2 | 2 | 1,164 | - | 1,106 | 1986 | $312,700 | - |
7050 E Sunrise Dr | - | 2 | 732 | - | 811 | 1996 | $237,990 | - |
8039 E Cameo Cir | - | 2 | 1,656 | - | 0 | 1973 | $247,000 | 640 |
7050 E Sunrise Dr | 2 | 2 | 1,048 | - | 1,023 | 1996 | $300,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Condominium Unit (Residential)
- Stories: 4
- Lot size: -
- Building area: 1,316 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 114-13-2640
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $25,365
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Canyon View Elementary School with 8/10 star rating
- Middle School: Esperero Canyon Middle School with 7/10 star rating
- High School: Catalina Foothills High School with 7/10 star rating