Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 5711 E Greenway St, Mesa, AZ 85205

4 bed • 3.33 bath • 12 guests • $595,000

BNB

Calc

Annual Revenue

$61,471

Profit (Cash Flow)

-$337

Cap Rate

6.7%

Annual Revenue

$61,471

AirDNA projects $330/night at 51% occupancy ($61,470). Airbtics projects $284/night at 59% occupancy ($61,200). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 51% occupancy rate, $330 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,612$61,652$97,113$145,111
Occupancy47%60%73%83%
Nightly Rate$214$268$350$459

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
$79,121
$356
58%
432$389✅❌✅Y / Y⭐️ 4.9 (36)
$53,892
$158
83%
432$250✅❌✅Y / Y⭐️ 5 (78)
$70,534
$240
76%
434$300✅❌✅Y / Y⭐️ 4.9 (88)
$58,495
$247
58%
432$265✅✅❌Y / Y⭐️ 4.9 (54)
$84,787
$319
70%
423$350✅✅✅Y / Y⭐️ 4.7 (29)
$111,551
$483
63%
433$180✅✅❌Y / Y⭐️ 5 (112)
$30,986
$102
83%
432$0✅❌✅Y / Y⭐️ 4.8 (14)
$59,436
$267
58%
423$275✅❌❌Y / Y⭐️ 4.8 (48)
$61,268
$270
62%
4230$0✅✅✅Y / Y⭐️ 5 (44)
$61,219
$330
48%
422$295✅❌✅Y / Y⭐️ 4.8 (41)
$34,466
$231
39%
422$185✅❌❌Y / Y⭐️ 4.9 (53)
$58,509
$196
78%
423$350✅✅❌Y / Y⭐️ 5 (29)
$34,094
$125
71%
423$215✅❌❌Y / Y⭐️ 5 (58)
$124,690
$457
73%
421$474✅✅❌Y / Y⭐️ 5 (1)
$61,764
$274
57%
422$200✅❌✅Y / Y⭐️ 5 (90)
$42,253
$232
46%
423$265✅❌✅Y / Y⭐️ 4.9 (22)
$32,164
$128
64%
422$200❌❌✅Y / Y⭐️ 4.9 (49)
$95,013
$259
97%
423$250✅❌❌Y / Y⭐️ 4.9 (37)
$51,366
$221
56%
422$389✅❌❌Y / Y⭐️ 4.9 (13)
$85,612
$339
69%
4230$250✅❌✅Y / Y⭐️ 4.6 (5)
$46,615
$398
32%
432$0✅❌✅Y / Y⭐️ 4.8 (15)
$38,670
$154
61%
4225$175❌❌❌Y / Y⭐️ 5 (68)
$83,727
$301
76%
432$200✅✅❌Y / Y⭐️ 4.8 (17)
$105,115
$359
80%
433$0✅❌✅Y / Y⭐️ 5 (2)
$37,897
$167
62%
422$0✅❌❌Y / Y⭐️ 4.6 (15)
$24,618
$118
57%
422$0✅❌✅Y / Y⭐️ 3.5 (6)
$98,693
$264
99%
421$504✅✅❌Y / Y⭐️ 5 (1)
$57,184
$279
56%
432$0✅✅❌Y / Y⭐️ 4.5 (4)
$50,270
$205
67%
423$0✅❌❌Y / Y⭐️ 5 (8)
$104,735
$349
82%
432$0✅❌❌Y / Y⭐️ 5 (6)
$58,176
$256
57%
432$265❌❌✅Y / Y⭐️ 5 (3)
$52,171
$207
60%
422$225✅❌✅Y / Y⭐️ 4.7 (71)
$52,389
$421
32%
4330$480✅✅❌Y / Y⭐️ 4.7 (14)
$152,027
$483
86%
432$0✅✅❌Y / Y⭐️ 4.8 (5)

Return Metrics

-0.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$337-$674-$1,012-$1,349-$1,687-$3,374-$10,123
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$476,000$476,000$476,000$476,000$476,000$476,000$476,000
Down Payment$119,000$119,000$119,000$119,000$119,000$119,000$119,000
Property Appreciation$17,850$36,235$55,172$74,677$94,768$204,630$849,221
Total Return$612,512$630,560$649,160$668,328$688,080$796,255$1,434,098

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.22%

Cap Rate

6.68%

Return on Investment

15.81%

property-location

5711 E Greenway St Mesa, AZ, 85205

4 bed • 3.33 bath • 12 guests

Est. $2,854/mo

Agent

This property is for sale!

Contact Agent

17

Airbnb Investor Score

-$337

Annual Profit

6.7%

Cap Rate

-0.2%

Cash on Cash

$61,471

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $330/night at 51% occupancy ($61,470.56). Airbtics projects $284/night at 59% occupancy ($61,200).

Top 73% of comparables

Top 31% 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.

$62,140

Avg annual revenue

59%

Avg occupancy rate

$284

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

$25k

$65k

$110k

$155k

Sign up to see the data on 40 all comparables

-$337

Profit

Revenue

$61,471

Operating Expenses

$21,671

Operating Income

$39,799

Mortgage & Taxes

$40,137

Profit (Cash Flow)

-$337

$147,683

Cash Investment

Down Payment

$119,000

Renos & Furnishing

$10,833

Closing Costs

$17,850

Total

$147,683

DSCR Ratio

Weak

0.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.22%

Cap Rate

6.68%

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

$28,239

Deductible property tax

$5,890

Your total deduction

$60,778

Your adjusted annual income

$150,000 - $60,778 = $89,222

Taxes on $89,222 (30%)

$26,767

Your old tax bill

$45,000

Your new tax bill

$26,767

Estimated tax savings

$18,233

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:

SFR

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: Active
  • Property Use: SFR
  • 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: -