Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 7101 N 36th Ave 126, Phoenix, AZ 85051

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$49,089

Profit (Cash Flow)

$29,027

Cap Rate

Infinity%

Annual Revenue

$49,089

AirDNA projects $240/night at 56% occupancy ($49,088). Airbtics projects $209/night at 63% occupancy ($48,091). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $240 rate per night.

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

Percentiles25%50%75%90%
Revenue$33,279$47,333$66,839$88,033
Occupancy54%64%74%82%
Nightly Rate$160$190$234$278

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
$46,119
$210
56%
322$200✅❌❌Y / Y⭐️ 4.7 (36)
$57,630
$182
82%
322$150✅❌✅Y / Y⭐️ 4.8 (101)
$41,610
$125
86%
333$80❌❌❌Y / Y⭐️ 4.8 (73)
$45,132
$165
68%
322$200✅❌✅Y / Y⭐️ 4.8 (77)
$39,064
$193
53%
322$70✅❌✅Y / Y⭐️ 4.9 (56)
$29,777
$124
59%
321$120✅❌❌Y / Y⭐️ 4.8 (82)
$22,825
$96
55%
322$140❌❌❌N / Y⭐️ 4.8 (72)
$34,497
$137
64%
321$50❌❌❌Y / Y⭐️ 5 (126)
$68,573
$224
78%
323$200✅❌❌Y / Y⭐️ 5 (76)
$49,429
$188
68%
333$175✅❌✅Y / Y⭐️ 5 (119)
$104,103
$520
50%
332$258❌❌❌Y / Y⭐️ 4.8 (35)
$40,846
$178
60%
322$40✅❌❌Y / Y⭐️ 4.8 (160)
$37,744
$186
54%
332$180✅❌❌Y / Y⭐️ 5 (28)
$25,167
$103
64%
322$95❌❌✅Y / Y⭐️ 4.8 (121)
$134,765
$511
70%
321$140❌❌❌Y / Y⭐️ 4.9 (88)
$40,362
$135
73%
324$215✅✅❌Y / Y⭐️ 5 (9)
$57,865
$179
83%
332$165✅❌✅Y / Y⭐️ 4.8 (23)
$48,477
$192
65%
322$200✅✅❌Y / Y⭐️ 5 (75)
$40,445
$151
68%
312$136❌❌✅Y / Y⭐️ 5 (125)
$33,713
$138
63%
312$140❌❌✅Y / Y⭐️ 4.9 (76)
$46,206
$168
69%
332$179✅❌❌Y / Y⭐️ 5 (58)
$39,389
$168
59%
322$171❌✅❌Y / Y⭐️ 5 (44)
$57,426
$174
88%
323$150✅❌❌Y / Y⭐️ 5 (131)
$65,814
$222
81%
321$0✅✅✅Y / Y⭐️ 4.9 (117)
$41,049
$224
46%
311$200✅❌✅Y / Y⭐️ 4.5 (34)
$76,372
$249
82%
321$150✅✅✅Y / Y⭐️ 4.9 (51)
$53,227
$233
61%
323$200✅❌❌Y / Y⭐️ 4.9 (38)
$64,635
$238
68%
322$171✅❌✅Y / Y⭐️ 4.8 (94)
$66,541
$370
46%
322$258❌❌❌Y / Y⭐️ 5 (8)
$41,261
$268
36%
323$200❌❌❌Y / N⭐️ 3 (4)
$40,222
$247
42%
322$150❌❌❌Y / Y⭐️ 5 (37)
$110,534
$434
68%
323$300✅✅❌Y / Y⭐️ 4.9 (11)
$46,957
$205
60%
322$160✅❌✅Y / Y⭐️ 5 (39)
$22,192
$65
78%
322$130❌❌❌Y / Y⭐️ 4.8 (62)
$43,196
$201
53%
322$150✅❌❌Y / Y⭐️ 4.9 (19)
$55,034
$135
84%
311$100✅❌❌Y / Y⭐️ 4.9 (178)
$57,173
$249
61%
312$150✅❌❌Y / Y⭐️ 5 (11)
$52,702
$164
81%
323$180✅❌❌Y / Y⭐️ 5 (32)

Return Metrics

341.49% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$29,027$58,054$87,081$116,109$145,136$290,272$870,817
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$29,027$58,054$87,081$116,109$145,136$290,272$870,817

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

341.49%

Cap Rate

∞%

Return on Investment

341.49%

property-location

7101 N 36th Ave 126 Phoenix, AZ, 85051

3 bed • 2 bath • 9 guests

Est. $0/mo

Agent

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$29,027

Annual Profit

Infinity%

Cap Rate

341.5%

Cash on Cash

$49,089

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $240/night at 56% occupancy.Projected nightly rate is $209/night at 63% occupancy.

Top 71% of comparables

Top 21% 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.

$50,615

Avg annual revenue

63%

Avg occupancy rate

$209

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

$55k

$95k

$135k

Sign up to see the data on 40 all comparables

$29,027

Profit

Revenue

$49,089

Operating Expenses

$20,062

Operating Income

$29,027

Mortgage & Taxes

$0

Profit (Cash Flow)

$29,027

$8,500

Cash Investment

Down Payment

$0

Renos & Furnishing

$8,500

Closing Costs

$0

Total

$8,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

341.49%

Cap Rate

∞%

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

$0

Deductible property tax

$0

Your total deduction

-$27,854

Your adjusted annual income

$150,000 - -$27,854 = $177,854

Taxes on $177,854 (30%)

$53,356

Your old tax bill

$45,000

Your new tax bill

$53,356

Estimated tax savings

-$8,356

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:

CONDO

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • 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: -