BNBCalc Short Term Rental Investment Analysis 6116 N 17th Ave, Phoenix, AZ 85015

3 bed • 2 bath • 9 guests • $427,000

BNB

Calc

Annual Revenue

$46,116

Profit (Cash Flow)

-$2,363

Cap Rate

6.2%

Annual Revenue

$46,116

AirDNA projects $214/night at 59% occupancy ($46,115). Airbtics projects $286/night at 66% occupancy ($68,943). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 59% occupancy rate, $214 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,027	$57,716	$104,371	$186,923
Occupancy	53%	69%	81%	96%
Nightly Rate	$145	$223	$345	$522

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Centrally located & cozy	$134,765	$511	70%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (88)
The Trendy Tricycle House	$31,436	$92	88%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Uptown 3 Bedroom Home With Great Backyard	$34,497	$137	64%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (126)
Central PHX, Pet-friendly, 3 Bedroom, 2 Bath House	$20,707	$104	51%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (272)
Newly remodeled beauty in Phoenix	$46,581	$217	57%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Lucas \| 3 BR Uptown PHX Home w/Free Parking	$38,912	$123	76%	3	2	3	$215	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Uptown Phoenix Hideaway	$22,192	$65	78%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Amazing Casita Getaway in the Heart of Phoenix	$37,744	$186	54%	3	3	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (28)
The Bellissimo Escape \| Phoenix \| Pool	$64,729	$230	71%	3	3	2	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Charming retreat in the heart of Central Phoenix!	$26,424	$97	67%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (19)
Dog Friendly Central PHX Home w/ Shared Salt-Water	$191,035	$759	68%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (8)
Garden Paradise, gracious home & private yard	$43,883	$135	84%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (21)
5 minutes to Uptown & Downtown•Private Pool•Arcade	$52,948	$270	52%	3	3	3	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (51)
Gated Cheerful 3-Bedroom Townhouse with Pool	$68,682	$266	70%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Maryland House - 3bdr, 2bth, Central PHX Location	$45,916	$219	56%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
The Orange House - Outdoor Entertaining in Uptown!	$26,429	$104	64%	3	2	1	$369	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Farmhouse In The City	$85,935	$327	70%	3	2	2	$289	✅	✅	❌	Y / Y	⭐️ 5 (7)
Budget Bnb!- The Cozy Central Phoenix Condo	$36,243	$124	74%	3	2	1	$170	✅	❌	✅	Y / Y	⭐️ 4.7 (91)
Cozy Home-Pet friendly in PHX	$181,957	$1,156	42%	3	2	2	$299	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Luxurious 3BD House\| Central PHX \| Free Parking	$57,319	$168	81%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Stunning PHX Escape w Lap Pool	$118,853	$345	91%	3	3	3	$210	✅	❌	✅	Y / Y	⭐️ 5 (55)
Stylish 3-bedroom in Uptown Phoenix	$75,173	$228	89%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (30)
$0 Cleaning Fee Dog-Friendly House sleeps 7	$56,621	$182	85%	3	2	31	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Central Phx MidTerm: GCU, ASU & Hospitals	$33,457	$147	61%	3	2	28	$160	❌	❌	❌	Y / Y	⭐️ 5 (5)
Read our reviews! "K & A are the perfect hosts"+	$54,941	$149	100%	3	1	5	$59	❌	❌	❌	N / Y	⭐️ 5 (1)
Midtown PHX house	$81,984	$400	56%	3	2	5	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
* NEW*Casa Verde. Uptown phoenix with pool!	$33,600	$270	34%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Cozy Home Retreat \| Near GCU, Uptown PHX	$19,554	$140	32%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (2)
Orange Drive Home Oasis	$76,817	$215	96%	3	2	2	$75	✅	✅	✅	Y / Y	⭐️ 5 (20)
Phoenix Home w/ Private Patio, 4 Mi to Dtwn!	$75,762	$345	60%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Rise N Shine Uptown Home, 6 miles to Downtown Phx	$60,523	$318	52%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Orange House Modern 3BR w/ Pool!	$76,513	$242	70%	3	2	2	$230	✅	❌	❌	Y / Y	⭐️ 4.4 (36)
NEW Family friendly Central Phoenix house w/backya	$166,018	$630	72%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Charming Phoenix Getaway~ Sleeps 10	$117,874	$254	99%	3	0	3	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Modern 4BR Oasis near GCU, Heated Pool	$24,206	$389	17%	3	2	1	$285	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cozy home in Central Phoenix!	$45,195	$650	19%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 0 (0)
Modern 3 bdrm house w/pool and spa-Great for kids!	$62,220	$170	100%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Home in Central Phoenix	$79,935	$420	52%	3	3	3	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
3: Pool Walk 2 Lgt Rail, Restaurants, close 2 GCU	$67,636	$173	98%	3	2	5	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
LUXE ‼️ 3 Bed, 2.5 Bath Townhome	$88,953	$496	49%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4 (16)

Return Metrics

-2.21% 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)	-$2,363	-$4,726	-$7,090	-$9,453	-$11,817	-$23,634	-$70,902
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,194	$8,648	$13,376	$18,396	$23,726	$55,729	$341,600
Down Payment	$85,400	$85,400	$85,400	$85,400	$85,400	$85,400	$85,400
Property Appreciation	$12,810	$26,004	$39,594	$53,592	$68,010	$146,852	$609,441
Total Return	$100,041	$115,325	$131,281	$147,935	$165,319	$264,347	$965,538

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.21%

Cap Rate

6.19%

Return on Investment

13.72%

6116 N 17th Ave Phoenix, AZ, 85015

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,048/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$2,363

Annual Profit

6.2%

Cap Rate

-2.2%

Cash on Cash

$46,116

Annual Revenue

BNBCalc predicts this property will get $286 per night with 66% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$66,604

Avg annual revenue

66%

Avg occupancy rate

$286

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

$20k

$75k

$130k

$190k

-$2,363

Profit

Revenue

$46,116

Operating Expenses

$19,675

Operating Income

$26,441

Mortgage & Taxes

$28,804

Profit (Cash Flow)

-$2,363

$106,710

Cash Investment

Down Payment

$85,400

Renos & Furnishing

$8,500

Closing Costs

$12,810

Total

$106,710

DSCR Ratio

Weak

0.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.21%

Cap Rate

6.19%

Return on Investment

13.72%

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

$20,266

Deductible property tax

$4,227

Your total deduction

$45,839

Your adjusted annual income

$150,000 - $45,839 = $104,161

Taxes on $104,161 (30%)

$31,248

Your old tax bill

$45,000

Your new tax bill

$31,248

Estimated tax savings

$13,752

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: -