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 7115 E McDowell Rd, Scottsdale, AZ, 85257

1 bed • 1 bath • 6 guests • $2,374

BNB

Calc

Annual Revenue

$36,751

Profit (Cash Flow)

$18,133

Cap Rate

770.6%

Annual Revenue

$36,751

AirDNA projects $88/night at 92% occupancy ($29,570). Airbtics projects $129/night at 78% occupancy ($36,750). Airbtics predicts this property will perform in the 39% revenue percentile

BNB Calc projects a 78% occupancy rate, $129 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,744$40,774$48,069$54,285
Occupancy75%79%86%91%
Nightly Rate$115$140$150$159

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
Barbie's Desert House

No image available

$34,924
$97
87%
111$90❌❌✅Y / Y⭐️ 5 (153)
137 -Amazing Views-The Perfect AZ Stay

No image available

$37,545
$141
72%
111$59✅✅❌Y / Y⭐️ 4 (4)
Luxury 1B1B Scottsdale Free Parking

No image available

$23,150
$68
87%
111$59✅❌✅Y / Y⭐️ 3.9 (13)
Modern 1B1B Scottsdale Free Parking

No image available

$23,193
$78
75%
111$59✅❌✅Y / Y⭐️ 4.7 (20)
Modern 1B1B Scottsdale Free Parking

No image available

$20,776
$68
78%
111$59✅❌✅Y / Y⭐️ 4.2 (19)
242-Fully Furnished, Pet Friendly, Amenities!

No image available

$46,112
$146
86%
111$59✅✅✅Y / Y⭐️ 4.5 (9)
Modern 1B1B Scottsdale Free Parking

No image available

$21,603
$69
78%
111$59✅❌✅Y / Y⭐️ 4.2 (18)
Cozy Studio just 8 Minutes to Old Town Scottsdale

No image available

$20,187
$79
65%
112$79❌❌❌Y / Y⭐️ 4.6 (26)
Modern 1B1B Scottsdale Free Parking

No image available

$35,733
$113
83%
111$59✅❌✅Y / Y⭐️ 4.7 (20)
113 Pool, Patio, and Perfectly Located

No image available

$47,433
$160
81%
111$59✅✅❌Y / Y⭐️ 5 (9)
Gateway to Old Town | Pool & Hot Tub + Gym!

No image available

$30,260
$116
67%
112$120✅✅✅Y / Y⭐️ 5 (11)
108-Scottsdale Getaway – Spacious, Stylish &Serene

No image available

$40,168
$146
74%
111$59✅✅❌Y / Y⭐️ 5 (35)
201 Private Suite, Near Old Town, Feels Like Home

No image available

$34,853
$119
79%
111$59✅✅❌Y / Y⭐️ 4.5 (12)
Modern 1B1B Scottsdale Free Parking

No image available

$19,413
$68
78%
111$0✅❌✅Y / Y⭐️ 4.5 (21)
109 Your Scottsdale Vacation Awaits – Relaxation

No image available

$45,471
$133
93%
111$59✅✅❌Y / Y⭐️ 0 (2)
130 Pickleball, Putting Green, Pool Onsite!

No image available

$44,252
$152
79%
111$59✅✅❌Y / Y⭐️ 4.5 (6)
210 Scottsdale Escape: Resort Amenities

No image available

$43,041
$140
84%
111$59✅✅❌Y / Y⭐️ 4.5 (6)
1BR sunlit retreat with pool, great patio, & yard

No image available

$23,013
$105
45%
112$168✅❌❌Y / Y⭐️ 4.8 (4)
205 Scottsdale Escape: Resort Amenities

No image available

$35,658
$116
83%
111$59✅✅❌Y / Y⭐️ 4.5 (12)
107-Newly Updated Suite, Perfect Weekend Getaway

No image available

$43,787
$157
76%
111$59✅✅❌Y / Y⭐️ 4.5 (16)
245 Fully Furnished 1BR Suite-Pet Friendly!

No image available

$55,982
$158
96%
111$59✅✅✅Y / Y⭐️ 0 (2)
Modern 1B1B Scottsdale Free Parking

No image available

$19,242
$59
81%
111$59✅❌✅Y / Y⭐️ 4.8 (16)
230 -Fully Furnished 1BR Suite-Prime Location!

No image available

$40,646
$128
86%
111$59✅✅❌Y / Y⭐️ 5 (5)
240-Relaxing Scottsdale Stay – Pet-Friendly

No image available

$42,234
$144
79%
111$59✅✅❌Y / Y⭐️ 4.5 (8)
118 Fully Furnished 1BR Suite-Heated Pool!

No image available

$33,235
$126
70%
111$59✅✅❌Y / Y⭐️ 4.5 (5)
217 Cozy, Private Home Near Top Attractions

No image available

$39,099
$142
75%
111$59✅✅❌Y / Y⭐️ 0 (2)
145 Pet Friendly-Trendy Scottsdale Oasis

No image available

$46,474
$150
84%
111$59✅✅✅Y / Y⭐️ 4.5 (4)
112 Pool,Spacious Living, and Putting Green

No image available

$46,729
$150
84%
111$59✅✅❌Y / Y⭐️ 5 (8)
129 With the uncertainty of the world, we know you will be happy you chose us!

No image available

$39,968
$161
67%
111$59✅❌❌Y / Y⭐️ 4 (3)
134 Pickleball & Putting Green, Prime Location!

No image available

$50,161
$150
91%
111$59✅✅❌Y / Y⭐️ 4.5 (10)
104 studio, heated pool, all the comforts of ho

No image available

$47,214
$150
86%
111$59✅✅❌Y / Y⭐️ 4.5 (20)
Scottsdale Escape

No image available

$27,077
$192
37%
111$150✅❌✅Y / Y⭐️ 5 (10)
132 Fully Furnished, amenities galore!

No image available

$40,181
$137
79%
111$59✅✅❌Y / Y⭐️ 4 (5)
239-One Bedroom, Pool, Hot Tub, Putting Green

No image available

$43,052
$130
89%
111$59✅✅❌Y / Y⭐️ 5 (16)
125 Enjoy Sunrises From Your King Sized Bed!

No image available

$42,994
$150
76%
111$59✅✅❌Y / Y⭐️ 4.5 (12)
203 Enjoy our onsite amenities-golf putting green!

No image available

$38,206
$140
74%
111$59✅✅❌Y / Y⭐️ 4.5 (13)
102 -Modern Oasis with Pool & Views in Scottsdale

No image available

$45,052
$151
81%
111$59✅✅❌Y / Y⭐️ 5 (7)
126vNewly Updated Suite, Perfect A Weekend Getaway

No image available

$42,027
$151
75%
111$59✅✅❌Y / Y⭐️ 4.5 (7)
143 Fully Furnished 1BR Suite-Pet Friendly!

No image available

$61,282
$182
92%
111$59✅✅✅Y / Y⭐️ 4 (5)
122 Elegant Home with Pool & Outdoor Living

No image available

$54,132
$159
92%
111$59✅✅❌Y / Y⭐️ 5 (9)

Return Metrics

378.08% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,133$36,266$54,399$72,532$90,665$181,330$543,992
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,899$1,899$1,899$1,899$1,899$1,899$1,899
Down Payment$474$474$474$474$474$474$474
Property Appreciation$71$144$220$297$378$816$3,388
Total Return$20,578$38,784$56,993$75,204$93,417$184,521$549,755

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

378.08%

Cap Rate

770.56%

Return on Investment

380.05%

property-location

7115 E McDowell Rd 2086 Scottsdale, Arizona, 85257

1 bed • 1 bath • 6 guests

Est. $11/mo

Agent

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide


Laws

7875

Airbnb Investor Score

$18,133

Annual Profit

770.6%

Cap Rate

378.1%

Cash on Cash

$36,751

Annual Revenue

This property is projected to be in the top 39% revenue percentile compared to similar properties nearby.
AirDNA projects $88/night at 92% occupancy ($29,570.15). Airbtics projects $129/night at 78% occupancy ($36,750).

Top 63% of comparables

Top 63% 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.

$38,138

Avg annual revenue

78%

Avg occupancy rate

$129

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

$35k

$45k

$60k

Sign up to see the data on 40 all comparables

$18,133

Profit

Revenue

$36,751

Operating Expenses

$18,458

Operating Income

$18,293

Mortgage & Taxes

$160

Profit (Cash Flow)

$18,133

$4,796

Cash Investment

Down Payment

$475

Renos & Furnishing

$4,250

Closing Costs

$71

Total

$4,796

DSCR Ratio

Strong

114.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

378.08%

Cap Rate

770.56%

Profit (Cummulative)

$18,133

$1,899

$4,250

$71

$0

Total Gain

$18,228

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

$113

Deductible property tax

$24

Your total deduction

-$17,311

Your adjusted annual income

$150,000 - -$17,311 = $167,311


Taxes on $167,311 (30%)

$50,193

Your old tax bill

$45,000

Your new tax bill

$50,193


Estimated tax savings

-$5,193

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:

726 sqft

Type:

APARTMENT

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: APARTMENT
  • Stories: -
  • Lot size: -
  • Building area: 726 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: Mountain View
  • Parking: -
  • Amenities: Dryer, Refrigerator, Washer
  • Price per square foot: $3

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Middle School: Tonalea Elementary School with 3/10 star rating
  • High School: Coronado High School with 3/10 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