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 5440 North Paseo de la Terraza, Tucson, AZ, 85750

2 bed • 2 bath • 1 guests • $283,800

BNB

Calc

Annual Revenue

$27,382

Profit (Cash Flow)

-$9,002

Cap Rate

3.6%

Annual Revenue

$27,382

AirDNA projects $147/night at 51% occupancy ($27,382). Airbtics projects $135/night at 63% occupancy ($31,064). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, $147 rate per night.

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

Percentiles25%50%75%90%
Revenue$18,542$31,679$43,300$62,550
Occupancy46%69%77%85%
Nightly Rate$107$122$148$191

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
Tucson - Five Palms at Sabino Canyon

No image available

$17,856
$105
41%
211$50✅❌❌N / N⭐️ 4.8 (114)
Ventana Canyon Condo with Pool View

No image available

$40,778
$124
88%
213$120✅✅❌Y / Y⭐️ 5 (186)
Pool, Spa! Views! Greens Gem@ Sabino & Ventana

No image available

$37,913
$141
70%
212$136✅✅❌Y / Y⭐️ 5 (64)
Tucson Foothills Desert Gem

No image available

$44,505
$160
76%
223$0✅❌❌Y / Y⭐️ 5 (24)
On a Ridge; Endless Mountain Views

No image available

$34,118
$148
62%
211$100✅❌❌Y / Y⭐️ 5 (311)
Prime Location, 3 Pool Areas, Fitness Center, More

No image available

$33,455
$112
80%
214$148✅✅❌Y / Y⭐️ 4.8 (92)
Perfect Tucson Foothills Location, Pool is Open!

No image available

$29,259
$116
67%
232$135✅✅❌Y / Y⭐️ 4.9 (45)
The Cactus Flats; 2bed/2ba Mid-Century Condo

No image available

$40,810
$148
74%
223$120✅✅❌Y / Y⭐️ 5 (30)
Luxurious Foothills Condo

No image available

$51,057
$186
74%
225$125✅✅❌Y / Y⭐️ 4.9 (66)
The Scenic Lodge, a home away from home

No image available

$30,621
$104
80%
222$155✅✅❌Y / Y⭐️ 4.8 (50)
Cozy condo The Greens Catalina foothills

No image available

$22,060
$92
62%
222$120✅✅❌Y / Y⭐️ 4.8 (95)
Sweet Sabino Canyon Suite

No image available

$28,315
$141
48%
223$118✅✅❌Y / Y⭐️ 4.8 (80)
Majestic Catalina Mtns-Bike-Hike and Golf at your

No image available

$22,792
$77
73%
231$175✅✅✅Y / Y⭐️ 0 (0)
Gorgeous Foothills Condo

No image available

$29,182
$112
69%
223$125✅✅❌Y / Y⭐️ 5 (27)
Luxurious Catalina Foothills Getaway

No image available

$42,491
$138
77%
224$200✅✅❌Y / Y⭐️ 5 (18)
Luxury Ventana Canyon Condo!

No image available

$27,007
$104
70%
223$150✅✅✅Y / Y⭐️ 4.8 (123)
The Greens at Ventana Canyon (2 Bedrooms)

No image available

$12,808
$85
39%
222$140✅✅❌Y / Y⭐️ 4.8 (13)
Greens at Ventana Canyon #11160

No image available

$20,236
$97
57%
231$0✅✅❌Y / Y⭐️ 5 (2)
Cozy Sonoran Treehouse Condo

No image available

$39,820
$136
80%
217$150✅✅✅Y / Y⭐️ 5 (10)
Window to the Catalina Mountains in this 1st floor

No image available

$55,211
$172
85%
221$175✅✅✅Y / Y⭐️ 5 (2)
2 bedrm 1st floor with Expanded Patio-Stunning Mou

No image available

$40,404
$118
90%
221$175✅✅❌Y / Y⭐️ 5 (1)
1st floor condo in the mountains

No image available

$23,137
$109
56%
224$120✅✅❌Y / Y⭐️ 4.5 (15)
2BR dog-friendly with pool, hot tub, gym, & BBQs

No image available

$17,000
$88
42%
212$174✅✅✅Y / Y⭐️ 4.5 (4)
2 bedroom 2 bath, uniquely Southwest

No image available

$34,931
$202
46%
221$155✅✅❌Y / Y⭐️ 5 (14)
Entire house in Sabino Canyon - Catalina Foothills

No image available

$46,299
$275
46%
213$100❌❌✅Y / Y⭐️ 4.5 (23)
Greens at Ventana Canyon #1211

No image available

$47,528
$151
86%
211$0✅✅❌Y / Y⭐️ 0 (0)
Fabulous Desert & Mountain Views-Ventana Canyon

No image available

$31,845
$108
77%
223$150✅✅❌Y / Y⭐️ 5 (55)
Tucson Great: 2BR Condo with Pool & Mountain Scene

No image available

$29,533
$120
63%
221$100✅✅✅Y / Y⭐️ 3.8 (8)
Spectacular private condo with mountain views

No image available

$59,707
$190
85%
223$150❌❌❌Y / Y⭐️ 5 (14)
Magnificent Desert & Mountain Views-Ventana Canyon

No image available

$30,519
$109
75%
223$150✅✅❌Y / Y⭐️ 5 (115)
Greens at Ventana -Casita Verde

No image available

$16,336
$94
44%
222$150✅✅❌Y / Y⭐️ 4.8 (33)
Ventana Casita

No image available

$35,588
$206
40%
223$150✅✅✅Y / Y⭐️ 5 (15)
Charming 2BR Condo with Pool Access in The Greens!

No image available

$26,125
$91
72%
221$100✅❌✅Y / Y⭐️ 4.8 (29)
Gorgeous Mountain Views, Extended Patio & Heated P

No image available

$32,953
$122
68%
221$175✅✅❌Y / Y⭐️ 0 (0)
Luxurious First Floor Condo, Amazing Views

No image available

$44,689
$135
89%
225$175✅✅✅Y / Y⭐️ 5 (33)
Comfortable condo

No image available

$38,498
$131
80%
2230$100✅✅❌Y / Y⭐️ 5 (20)
2BR with pool, spas, gym, & tennis/pickleball

No image available

$21,140
$152
38%
222$0✅✅❌Y / Y⭐️ 4.7 (8)
Luxury 2B 2B@ Catalina Foothills Resort - Tucson

No image available

$44,230
$265
45%
223$195✅✅✅Y / Y⭐️ 4.9 (31)

Return Metrics

-12.54% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,001-$18,003-$27,004-$36,006-$45,008-$90,016-$270,048
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$227,040$227,040$227,040$227,040$227,040$227,040$227,040
Down Payment$56,760$56,760$56,760$56,760$56,760$56,760$56,760
Property Appreciation$8,514$17,283$26,315$35,619$45,201$97,603$405,057
Total Return$283,312$283,080$283,111$283,412$283,993$291,387$418,808

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.54%

Cap Rate

3.57%

Return on Investment

3.2%

property-location

5440 North Paseo de la Terraza Tucson, Arizona, 85750

2 bed • 2 bath • 1 guests

Est. $1,361/mo

Agent

Inquire about this property

Contact Agent

$283,800

Zestimate

Tucson

Guide

Zoning

Market

Guide


Laws


Market Data

-45

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.53

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%

Profit (Cummulative)

-$9,002

$227,040

$6,500

$8,514

$0

Total Gain

$2,300

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

$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

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
5469 N Via Del Arbolito221,316-01989$350,000-
7050 E Sunrise Dr-21,271-1,2871996$0-
5481 N Via Del Arbolito-21,507-01991$0412
7757 E Via Ventana Norte221,452-01993$358,000-
7754 E Via Ventana Norte211,033-01987$318,500-
5392 N Calle Del Rocio11844-01984$230,000-
5051 N Sabino Canyon Rd221,164-1,1061986$312,700-
7050 E Sunrise Dr-2732-8111996$237,990-
8039 E Cameo Cir-21,656-01973$247,000640
7050 E Sunrise Dr221,048-1,0231996$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