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 Cohost Analysis 5963 E Paseo Cimarron

4 bed • 3 bath • 10 guests • $714,700

BNB

Calc

Report by:

Mike Scarbrough

Airbnb Superhost at Discover Tucson LLC

5203450776

mikescarbrough@gmail.com

Owner income

$60,404

Per year

This Airbnb could earn an additional

$2,962

Per month vs a Long-Term Rental

Annual Revenue range

$80,797 - $156,677

Cohost commission

$20,135

Annual Revenue

$80,539

AirDNA projects $562/night at 61% occupancy ($125,212). Airbtics projects $372/night at 60% occupancy ($81,522). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $368 rate per night.

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

Percentiles25%50%75%90%
Revenue$53,114$80,797$112,068$156,677
Occupancy49%62%75%78%
Nightly Rate$292$350$400$538

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
Casa Tui: Sabino Canyon! Cyclists! Gym+Pool+Views!

No image available

$77,937
$346
60%
441$195✅❌✅Y / Y⭐️ 5 (54)
A World Apart: Catalina Foothills, Pool, One Acre

No image available

$82,211
$357
62%
443$250✅❌✅Y / Y⭐️ 5 (37)
INDOOR Pool , AMAZING Views, Game Room, Gym & more

No image available

$135,660
$766
48%
443$250✅✅❌Y / Y⭐️ 5 (82)
Hilltop:Mt Views!Theater+Hot tub+Sauna+Golf+Yoga!

No image available

$116,302
$358
87%
422$150✅✅✅Y / Y⭐️ 4.9 (66)
CATALINA FOOTHILLS OASIS PARADISE - w/comm Pool

No image available

$29,579
$146
50%
423$199❌❌❌Y / Y⭐️ 4.8 (154)
Tucson Hill Top Estate

No image available

$86,962
$495
48%
443$250✅✅✅Y / Y⭐️ 4.5 (21)
Beautiful Family-Friendly Remodeled Red Door House

No image available

$47,760
$165
76%
422$170❌❌✅Y / Y⭐️ 4.8 (55)
Stunning 4BR in the Catalinas with Heated Pool!

No image available

$67,281
$237
75%
432$275✅❌✅Y / Y⭐️ 5 (87)
The Desert Rose: Where Comfort and Luxury meet.

No image available

$84,884
$354
65%
433$150✅❌✅Y / Y⭐️ 5 (57)
Your Home Away From Home

No image available

$82,298
$306
73%
442$120❌❌✅Y / Y⭐️ 5 (44)
Sabino Velo Private Resort w Hot Tub & Heated Pool

No image available

$59,831
$291
55%
432$250❌✅✅Y / Y⭐️ 4.9 (28)
Desert Escape w/ Pool, Sleeps 8, Low Summer Rates!

No image available

$69,186
$293
61%
422$265✅❌✅Y / Y⭐️ 4.5 (17)
Saguaro Vista - Pool! Spa! Views!

No image available

$52,871
$187
69%
433$350✅✅❌Y / Y⭐️ 5 (109)
Catalina Foothills/Views Heated Pool/Spa/Sleeps 16

No image available

$129,134
$446
78%
433$200✅✅❌Y / Y⭐️ 4.9 (72)
Casa del Sol: Mini Golf, Pool, Hot Tub, Grill

No image available

$103,957
$385
72%
432$225✅✅❌Y / Y⭐️ 5 (37)
BookTucson-Bellini: Views, pool, great location

No image available

$101,761
$363
75%
432$150✅❌✅Y / Y⭐️ 5 (52)
Desert Escape in the Foothills

No image available

$53,172
$229
62%
432$150✅❌✅Y / Y⭐️ 5 (36)
BookTucson-Cimarron: Views, pool, hot tub, LiveTV

No image available

$95,863
$332
78%
441$150✅✅✅Y / Y⭐️ 5 (10)
BookTucson-Hokum: Amazing views, pool, hot tub

No image available

$139,923
$538
70%
442$150✅✅✅Y / Y⭐️ 5 (153)
Casa Chakras: 360 Views, Pool & Firepit

No image available

$104,029
$353
78%
433$249✅❌✅Y / Y⭐️ 5 (59)
BookTucson-Canyon View: Views hiking pool hot tub

No image available

$76,777
$338
61%
432$150✅✅❌Y / Y⭐️ 4.9 (68)
2 King 2 queen 3 twin~Salt Pool~MiniGolf~Theater

No image available

$120,437
$458
69%
432$280✅✅❌Y / Y⭐️ 5 (30)
BookTucson-Wyatt: City & Mountain Views, Pool

No image available

$69,424
$257
72%
432$150✅❌✅Y / Y⭐️ 5 (21)
Catalina Foothills Casa with a View

No image available

$55,686
$315
47%
432$250✅✅❌Y / Y⭐️ 4.9 (81)
Luxry/Foothills/Heatd Saltwater Pool/Spa/Sleeps 16

No image available

$119,509
$538
59%
433$250✅✅❌Y / Y⭐️ 4.9 (32)
Foothills home with hot tub and seasonal pool

No image available

$80,756
$407
53%
432$250✅✅❌Y / Y⭐️ 5 (46)
Luxe Catalina Foothills Hideaway w/ Private Pool

No image available

$96,655
$623
42%
433$185✅❌✅Y / Y⭐️ 4.2 (7)
Lux Million Dollar Views Gem in the Mountains

No image available

$69,226
$207
82%
432$250✅❌✅Y / Y⭐️ 4.8 (189)
Mid-Century Modern Catalina Foothill Hideaway

No image available

$130,144
$1,072
33%
433$500✅✅❌Y / Y⭐️ 5 (8)
Canyon Ranch Hacienda

No image available

$58,640
$398
40%
432$275✅✅✅Y / Y⭐️ 4.7 (17)
The Alisa - MCM foothills family retreat!

No image available

$80,242
$348
63%
432$350✅✅❌Y / Y⭐️ 5 (13)
Fun + Vibrant Spacious Home in Catalina Foothills

No image available

$92,208
$319
78%
434$250✅❌❌Y / Y⭐️ 5 (69)
Desert Oasis with Pool and Hot tub in Tucson

No image available

$109,851
$387
77%
423$200✅✅❌Y / Y⭐️ 0 (0)
Catalina Foothills Oasis with Incredible Views

No image available

$97,845
$302
87%
433$320✅✅✅Y / Y⭐️ 5 (7)
Endless Catalina Mt Views In Gated Community

No image available

$62,255
$315
54%
4430$0❌❌✅Y / Y⭐️ 0 (0)
Serene Sabino Oasis w/Pool, BBQ, & Mountain Views!

No image available

$56,915
$165
73%
422$290❌❌❌Y / Y⭐️ 5 (32)
Spacious Remodeled home

No image available

$30,816
$256
30%
422$170❌❌✅Y / Y⭐️ 4.9 (25)

property-location

5963 E Paseo Cimarron Tucson, Arizona, 85750-1110

4 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Mike

Airbnb Superhost at Discover Tucson LLC

Tucson

Guide

Zoning

Market

Guide


Laws


Market Data

$80,539

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $562/night at 61% occupancy.Projected nightly rate is $372/night at 60% occupancy.

Top 61% of comparables

Top 38% 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.

$80,789

Avg annual revenue

60%

Avg occupancy rate

$372

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

$100k

$140k

Sign up to see the data on 40 all comparables

$20,135

Profit

Revenue

$80,539

Cleaning

$1,800

Cohost commission

$20,135

Owner payout

$60,404

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

40,187 sqft

Year built:

1978

Size:

2,848 sqft

Type:

SFR

Parking:

2

Heating:

Forced Air Unit

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
5927 E Paseo Cimarron-33,950-42,4981977$900,00017
5763 N Via Ligera-22,141-43,2591978$665,00027
5735 N Via Ligera-33,197-46,6091993$0-
6173 E Paseo Cimarron-23,332-69,2601980$935,00020
5010 N Post Trl-43,224-31,3901996$0-
5828 N Paseo Ventoso-22,288-41,0111977$0437
6100 E Paseo Ventoso-22,130-44,8671981$600,00018
5801 E Paseo Cimarron-22,593-50,5301984$737,00017
5540 E Paseo Cimarron-32,656-46,1741988$853,41119
5112 N Post Trl432,846-32,9031995$1,055,000-

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 40,187 sqft
  • Building area: 2,848 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: 109-09-1630
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $61,117
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
02/04/09$330,00060%David Delardi, Tara Logan Delardi
06/13/08$508,500100%Cartus Financial Corp
04/28/06$00%Karl R Weis, Megan E Weis
05/12/99$252,50080%Charles D Weis, Elizabeth C Weis

Ownership

  • Name: David Delardi
  • Owner Occupied: No
  • Owner Mailing Address: Po Box 450, Rosendale, NY 12472
  • Years Owned: 188
  • Home Equity: $661,230
  • Mortgage Balance Remaining: $178,852
  • Financed amount: 80%
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Middle School: Esperero Canyon Middle School with 7/10 star rating
  • High School: Catalina Foothills High School with 7/10 star rating