$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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
6033 E Voltaire Ave | 5 | 5 | 4,660 | - | 25,944 | 2017 | $2,855,000 | 101 |
6234 E Aster Dr | 4 | 2 | 1,800 | - | 24,593 | 1970 | $1,519,000 | 60 |
12215 N 62nd Pl | 4 | 2 | 2,389 | - | 23,746 | 1970 | $1,950,000 | 181 |
6001 E Thunderbird Rd | 4 | 3 | 2,708 | - | 24,100 | 1978 | $1,080,000 | 180 |
6126 E Charter Oak Rd | 3 | 2 | 2,356 | - | 23,719 | 1972 | $1,025,000 | - |
6301 E Corrine Dr | - | 2 | 1,800 | - | 24,131 | 1968 | $0 | - |
6243 E Pershing Ave | 6 | 2 | 4,082 | - | 24,421 | 1970 | $2,100,000 | 72 |
6126 E Pershing Ave | 6 | 3 | 2,965 | - | 24,277 | 1973 | $2,750,000 | 127 |
6315 E Corrine Dr | 4 | 2 | 2,055 | - | 24,032 | 1970 | $2,010,000 | 46 |
6221 E Corrine Dr | - | 2 | 2,054 | - | 24,042 | 1969 | $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
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
02/28/24 | $1,515,000 | 80% | Michael White, Emily White |
08/12/20 | $715,000 | 71% | Andre F Menezes, Juliana D S Gusela |
03/26/18 | $405,000 | 90% | Logan M Gangsei |
Invalid Date | $162,000 | 83% | Christopher R Seyler, Colleen Seyler |
Invalid Date | $132,000 | 95% | 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