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 6222 E Aster Dr

5 bed • 4 bath • 14 guests • $1,531,600

BNB

Calc

Annual Revenue

$152,460

Profit (Cash Flow)

$15,643

Cap Rate

7.8%

Annual Revenue

$152,460

AirDNA projects $773/night at 54% occupancy ($152,460). Airbtics projects $563/night at 64% occupancy ($131,604). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 54% occupancy rate, $773 rate per night.

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

Percentiles25%50%75%90%
Revenue$73,183$119,453$169,393$265,136
Occupancy53%66%73%79%
Nightly Rate$362$475$611$892

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
Delcoa | Free Heated Pool | Great For Groups

No image available

$58,627
$351
41%
531$495✅❌❌Y / Y⭐️ 4.9 (16)
Everly - Sparkling Pool & Entertainer's Delight

No image available

$157,875
$704
59%
531$519✅❌❌Y / Y⭐️ 4.8 (39)
Resort Style Yard w/ Heated Pool - The Scott

No image available

$285,590
$1,530
51%
533$0✅❌❌Y / Y⭐️ 5 (33)
The Desert Sapphire: Pool + Spa + Ping Pong + More

No image available

$68,146
$433
43%
532$0✅✅❌Y / Y⭐️ 4.8 (23)
Modern Desert Oasis w/ Pool, SONOS + Arcades

No image available

$77,670
$273
72%
532$325✅❌❌Y / Y⭐️ 5 (191)
Pickleball~Desert Oasis Resort Style Backyard

No image available

$144,266
$518
72%
532$485✅✅✅Y / Y⭐️ 4.8 (69)
The Brexley

No image available

$255,411
$795
83%
532$500✅❌❌Y / Y⭐️ 4.9 (70)
La Quinta Del Sol! Near golf courses & shopping

No image available

$118,815
$518
59%
531$423✅❌❌Y / Y⭐️ 4.8 (28)
The Saguaro Hideaway| Heated Pool+Jacuzzi+Firepit

No image available

$90,409
$240
98%
531$300✅✅✅Y / Y⭐️ 5 (59)
The Redfield: Stylish w/ Huge Backyard, Pool, Spa

No image available

$92,265
$441
55%
533$599✅✅❌Y / Y⭐️ 4.8 (16)
Unwind in Revitalized Bliss in or updated 5 bedroo

No image available

$94,668
$374
66%
531$275✅✅❌Y / Y⭐️ 4.9 (11)
Luxe - Letterman Legacy - Sports Court - Sleeps 16

No image available

$86,648
$334
70%
531$365✅✅❌Y / Y⭐️ 0 (0)
Spacious backyard with amazing casita

No image available

$139,754
$516
74%
533$0✅✅✅Y / Y⭐️ 5 (32)
Farmhouse Luxury | Pool | Arcades | Large Backyard

No image available

$132,295
$475
74%
531$300✅❌❌Y / Y⭐️ 5 (41)
The Madeline-Quiet Luxury, Heated Pool & Space!

No image available

$172,485
$957
48%
532$410✅❌❌Y / Y⭐️ 5 (17)

Return Metrics

4.28% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$15,643$31,286$46,930$62,573$78,217$156,434$469,302
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,225,280$1,225,280$1,225,280$1,225,280$1,225,280$1,225,280$1,225,280
Down Payment$306,320$306,320$306,320$306,320$306,320$306,320$306,320
Property Appreciation$45,948$93,274$142,020$192,229$243,944$526,742$2,185,995
Total Return$1,593,191$1,656,161$1,720,550$1,786,402$1,853,761$2,214,776$4,186,897

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.28%

Cap Rate

7.76%

Return on Investment

20.98%

property-location

6222 E Aster Dr Scottsdale, Arizona, 85254-4429

5 bed • 4 bath • 14 guests

Est. $7,346/mo

Agent

Inquire about this property

Contact Agent

$1,531,600

Zestimate

Scottsdale

Guide

Zoning

Guide


Laws

$152,460

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $773/night at 54% occupancy.Projected nightly rate is $563/night at 64% occupancy.

Top 68% of comparables

Top 14% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$131,661

Avg annual revenue

64%

Avg occupancy rate

$563

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

$60k

$130k

$205k

$285k

Sign up to see the data on 15 all comparables

$15,643

Profit

Revenue

$152,460

Operating Expenses

$33,500

Operating Income

$118,960

Mortgage & Taxes

$103,317

Profit (Cash Flow)

$15,643

$365,268

Cash Investment

Down Payment

$306,320

Renos & Furnishing

$13,000

Closing Costs

$45,948

Total

$365,268

DSCR Ratio

Acceptable

1.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.28%

Cap Rate

7.76%

Profit (Cummulative)

$15,643

$1,225,280

$13,000

$45,948

$0

Total Gain

$76,638

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

$72,691

Deductible property tax

$15,163

Your total deduction

$161,769

Your adjusted annual income

$150,000 - $161,769 = -$11,769


Taxes on -$11,769 (30%)

-$3,531

Your old tax bill

$45,000

Your new tax bill

-$3,531


Estimated tax savings

$48,531

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:

24,625 sqft

Year built:

1969

Size:

2,076 sqft

Type:

SFR

Parking:

2

Heating:

YES

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
6033 E Voltaire Ave554,660-25,9442017$2,855,000101
6234 E Aster Dr421,800-24,5931970$1,519,00060
12215 N 62nd Pl422,389-23,7461970$1,950,000181
6001 E Thunderbird Rd432,708-24,1001978$1,080,000180
6126 E Charter Oak Rd322,356-23,7191972$1,025,000-
6301 E Corrine Dr-21,800-24,1311968$0-
6243 E Pershing Ave624,082-24,4211970$2,100,00072
6126 E Pershing Ave632,965-24,2771973$2,750,000127
6315 E Corrine Dr422,055-24,0321970$2,010,00046
6221 E Corrine Dr-22,054-24,0421969$800,000-

Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 24,625 sqft
  • Building area: 2,076 sqft
  • Garage: No
  • Heating: Yes
  • Pool: Yes
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R-24
  • Land Use: Residential
  • Parcel Number: 167-08-032
  • Flood Zone: Yes, Zone 0.2

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $96,300
  • County Est. Land Value: $192,600
  • Assessed Land Value: -
  • County Est. Structure Value: $770,400
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
02/28/24$1,515,00080%Michael White, Emily White
08/12/20$715,00071%Andre F Menezes, Juliana D S Gusela
03/26/18$405,00090%Logan M Gangsei
Invalid Date$162,00083%Christopher R Seyler, Colleen Seyler
Invalid Date$132,00095%Vincent A Marino

Ownership

  • Name: Michael White
  • Owner Occupied: Yes
  • Owner Mailing Address: 6222 E Aster Dr, Scottsdale, Az 85254
  • Years Owned: 5
  • Home Equity: -
  • Mortgage Balance Remaining: $1,212,000
  • Financed amount: 95%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • High School: Horizon High School with 6/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service