BNBCalc Short Term Rental Investment Analysis 5714 N 19th Dr, Phoenix, AZ, 85015

1 bed • 1 bath • 1 guests • $410,000

BNB

Calc

Annual Revenue

$27,152

Profit (Cash Flow)

-$17,715

Cap Rate

2.4%

Annual Revenue

$27,152

AirDNA projects $54/night at 65% occupancy ($12,820). Airbtics projects $118/night at 63% occupancy ($27,152). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $118 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,945	$25,260	$38,457	$60,940
Occupancy	53%	64%	79%	86%
Nightly Rate	$90	$104	$129	$189

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Central Phoenix Studio \| Downtown \| GCU \| I-17	$14,988	$65	63%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (195)
North Phoenix Guesthouse	$23,143	$103	58%	1	1	1	$75	❌	❌	✅	N / N	⭐️ 5 (40)
Luxe Private Suite	$14,454	$91	40%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (60)
CozySuites Paradise under the palm trees! 14	$47,573	$160	79%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (29)
Uptown Spacious Studio \| Resort Style Outdoors	$25,171	$137	48%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (533)
Own Cozy Casa 1bed/bath: N PHX \| I-17 \| Cent metro	$17,081	$58	80%	1	1	4	$7	❌	❌	✅	Y / Y	⭐️ 5 (37)
Best Little Guesthouse in Melrose !	$28,698	$98	79%	1	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (178)
Guest House with Hot Tub/Pool -Walk to Restaurants	$40,133	$142	75%	1	1	2	$75	✅	✅	✅	N / Y	⭐️ 5 (180)
Desirable Melrose District Guesthouse	$20,619	$112	50%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (152)
Private Studio Home across GCU W/ Kitchenette	$16,646	$74	56%	1	1	2	$55	❌	❌	❌	N / N	⭐️ 5 (63)
Wilffam's Casita	$19,494	$89	58%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 4.8 (265)
Studio in Phoenix (Across GCU)	$22,651	$89	66%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (124)
Calvin \| Historic Uptown 1 Bedroom Home	$49,422	$150	86%	1	1	3	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
The Cactus Casita	$21,279	$102	57%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Adorable 1-bedroom guest house in Woodlea Melrose	$15,275	$115	34%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (75)
City Farm Cottage	$23,834	$106	61%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (150)
Cozy, Private Phoenix Tiny Home	$22,486	$96	64%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
Private Melrose District Casita	$23,423	$73	85%	1	1	30	$50	❌	❌	✅	N / Y	⭐️ 5 (168)
CozySuites Paradise under the palm trees! 12	$30,508	$106	73%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Roomy Blue Casita Near GCU	$28,021	$116	66%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Private Phx Guesthouse w/Patio & Full Kitchen	$37,574	$112	88%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (7)
Phoenix Rental Home - Pet Friendly!	$33,496	$104	88%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Quaint Private Guest House in Center of Phoenix	$27,116	$189	31%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
1 Bedroom Casita near GCU	$26,867	$106	67%	1	1	3	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Cozy guest house	$10,428	$77	37%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (20)
Pet-Friendly Phoenix Vacation Rental w/ Yard	$69,054	$282	65%	1	1	2	$104	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Casa De Mia, Central Phoenix	$21,984	$100	59%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (74)
Private Casita, patio, walk to dining/rail to dwtn	$67,659	$284	64%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (19)
Hidden Cottage on north central estate in Phoenix	$39,726	$201	54%	1	1	26	$25	❌	❌	✅	Y / Y	⭐️ 5 (34)
2: Pool, Walk 2 Lgt Rail, Restaurants, close 2 GCU	$33,085	$100	84%	1	1	4	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (33)
The Suite at Melrose \| Pickleball Court!	$28,252	$93	83%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (40)
Modern Midtown Casita with Rooftop Deck	$12,285	$66	46%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (777)
Mid-Century Modern in the heart of Phoenix!	$31,129	$105	81%	1	1	15	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (29)
Renovated spacious 1 bedroom W/ Private Balcony!	$32,798	$103	87%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 3.1 (7)
Historic 1930s Bungalow with Comtemporary Flair	$45,521	$195	61%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
Boho Bungalow Private Guesthouse!	$12,298	$70	48%	1	1	30	$90	❌	❌	✅	Y / Y	⭐️ 0 (2)
The Birds Nest	$20,350	$76	68%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (29)
Convenient Modern Oasis, Canal Access, Getaway	$40,333	$116	95%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Casa Uptown	$25,063	$133	50%	1	1	2	$60	✅	❌	❌	N / Y	⭐️ 5 (25)

Return Metrics

-17.97% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$17,714	-$35,429	-$53,144	-$70,859	-$88,574	-$177,148	-$531,445
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,027	$8,304	$12,844	$17,664	$22,781	$53,510	$328,000
Down Payment	$82,000	$82,000	$82,000	$82,000	$82,000	$82,000	$82,000
Property Appreciation	$12,300	$24,969	$38,018	$51,458	$65,302	$141,005	$585,177
Total Return	$80,613	$79,843	$79,717	$80,263	$81,509	$99,367	$463,731

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.97%

Cap Rate

2.42%

Return on Investment

-1.4%

5714 N 19th Dr Phoenix, Arizona, 85015

1 bed • 1 bath • 1 guests

Purchase Price

Est. $1,967/mo

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

-69

Airbnb Investor Score

-$17,714

Annual Profit

2.4%

Cap Rate

-18.0%

Cash on Cash

$27,152

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $54/night at 65% occupancy.Projected nightly rate is $118/night at 63% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$28,320

Avg annual revenue

63%

Avg occupancy rate

$118

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

$50k

$70k

-$17,715

Profit

Revenue

$27,152

Operating Expenses

$17,210

Operating Income

$9,942

Mortgage & Taxes

$27,657

Profit (Cash Flow)

-$17,715

$98,550

Cash Investment

Down Payment

$82,000

Renos & Furnishing

$4,250

Closing Costs

$12,300

Total

$98,550

DSCR Ratio

Weak

0.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.97%

Cap Rate

2.42%

Return on Investment

-1.4%

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

$19,459

Deductible property tax

$4,059

Your total deduction

$58,919

Your adjusted annual income

$150,000 - $58,919 = $91,081

Taxes on $91,081 (30%)

$27,324

Your old tax bill

$45,000

Your new tax bill

$27,324

Estimated tax savings

$17,676

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com