Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 7126 N 19th Ave 212, Phoenix, AZ 85021

2 bed • 1.67 bath • 6 guests • $1,800

BNB

Calc

Annual Revenue

$26,487

Profit (Cash Flow)

$9,243

Cap Rate

520.2%

Annual Revenue

$26,487

AirDNA projects $148/night at 49% occupancy ($26,487). Airbtics projects $175/night at 68% occupancy ($43,464). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 49% occupancy rate, $148 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,827$35,737$60,416$97,660
Occupancy57%68%77%83%
Nightly Rate$112$136$206$312

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
$66,674
$293
60%
222$155❌❌✅Y / Y⭐️ 4.8 (22)
$33,631
$137
64%
221$55✅❌❌Y / Y⭐️ 4.8 (123)
$33,469
$135
66%
222$100✅❌❌Y / Y⭐️ 5 (39)
$28,061
$128
55%
222$150✅✅❌Y / Y⭐️ 4.8 (32)
$46,129
$128
97%
223$125❌❌✅Y / Y⭐️ 4.8 (45)
$39,510
$205
50%
221$105❌❌✅Y / Y⭐️ 5 (402)
$28,096
$93
74%
222$100❌❌✅Y / Y⭐️ 4.7 (42)
$103,694
$348
79%
222$160❌❌✅Y / Y⭐️ 5 (51)
$22,978
$72
80%
222$99✅❌❌Y / Y⭐️ 4.9 (247)
$51,652
$199
67%
221$129✅❌✅Y / Y⭐️ 5 (14)
$58,237
$197
77%
221$169✅❌✅Y / Y⭐️ 5 (23)
$61,708
$195
82%
222$140✅❌❌Y / Y⭐️ 5 (126)
$37,448
$132
73%
223$99✅❌❌Y / Y⭐️ 5 (39)
$22,948
$114
55%
221$0✅❌❌Y / Y⭐️ 4.2 (23)
$24,277
$99
67%
222$0❌❌❌Y / Y⭐️ 4.7 (31)
$115,257
$464
67%
223$150✅❌❌Y / Y⭐️ 5 (17)
$64,546
$210
82%
222$87✅❌❌Y / Y⭐️ 4.8 (34)
$20,931
$107
50%
221$95✅❌✅Y / Y⭐️ 5 (281)
$19,193
$92
57%
221$0❌❌❌Y / Y⭐️ 4.8 (49)
$26,976
$140
48%
222$120✅✅❌Y / Y⭐️ 4.9 (21)
$40,047
$144
72%
222$150❌✅❌Y / Y⭐️ 4.9 (68)
$36,281
$94
98%
221$95✅✅❌Y / Y⭐️ 4.9 (319)
$19,124
$68
71%
222$145✅✅❌Y / Y⭐️ 5 (172)
$51,268
$309
43%
212$104❌❌✅Y / Y⭐️ 4.7 (17)
$69,238
$267
69%
232$150❌❌❌Y / Y⭐️ 5 (44)
$116,614
$400
79%
223$95✅❌❌Y / Y⭐️ 4.8 (37)
$27,873
$81
87%
222$68❌❌❌Y / Y⭐️ 4.8 (288)
$36,848
$96
98%
221$95✅✅❌Y / Y⭐️ 4.8 (152)
$32,742
$126
71%
221$0✅✅❌Y / Y⭐️ 4.7 (72)
$28,343
$121
64%
221$0✅❌❌Y / Y⭐️ 0 (0)
$28,016
$120
58%
221$120✅❌✅Y / Y⭐️ 4.8 (29)
$26,615
$134
50%
222$175✅❌❌Y / Y⭐️ 4.9 (59)
$47,744
$192
61%
2330$175✅❌✅Y / Y⭐️ 4.9 (71)
$82,885
$395
57%
222$100✅❌❌Y / Y⭐️ 5 (14)
$63,552
$228
74%
221$125✅❌✅Y / Y⭐️ 5 (86)
$59,122
$217
72%
222$115✅❌✅Y / Y⭐️ 4.8 (13)
$20,434
$78
65%
221$50❌❌❌Y / Y⭐️ 4.8 (634)
$50,216
$161
83%
222$150✅❌✅Y / Y⭐️ 4.7 (108)
$46,142
$172
70%
223$100✅✅✅Y / Y⭐️ 4.8 (89)
$24,903
$126
54%
222$0✅❌✅Y / Y⭐️ 5 (3)

Return Metrics

135.29% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,242$18,485$27,728$36,970$46,213$92,426$277,280
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,440$1,440$1,440$1,440$1,440$1,440$1,440
Down Payment$360$360$360$360$360$360$360
Property Appreciation$54$109$166$225$286$619$2,569
Total Return$11,096$20,395$29,695$38,996$48,300$94,846$281,650

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

135.29%

Cap Rate

520.22%

Return on Investment

136.34%

property-location

7126 N 19th Ave 212 Phoenix, AZ, 85021

2 bed • 1.67 bath • 6 guests

Est. $9/mo

Agent

This property is for sale!

Contact Agent

4979

Airbnb Investor Score

$9,242

Annual Profit

520.2%

Cap Rate

135.3%

Cash on Cash

$26,487

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $148/night at 49% occupancy.Projected nightly rate is $175/night at 68% occupancy.

Top 96% of comparables

Top 44% 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.

$45,335

Avg annual revenue

68%

Avg occupancy rate

$175

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

$50k

$85k

$120k

Sign up to see the data on 40 all comparables

$9,243

Profit

Revenue

$26,487

Operating Expenses

$17,123

Operating Income

$9,364

Mortgage & Taxes

$121

Profit (Cash Flow)

$9,243

$6,832

Cash Investment

Down Payment

$360

Renos & Furnishing

$6,418

Closing Costs

$54

Total

$6,832

DSCR Ratio

Strong

77.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

135.29%

Cap Rate

520.22%

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

$85

Deductible property tax

$18

Your total deduction

-$8,179

Your adjusted annual income

$150,000 - -$8,179 = $158,179

Taxes on $158,179 (30%)

$47,454

Your old tax bill

$45,000

Your new tax bill

$47,454

Estimated tax savings

-$2,454

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: Active
  • 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: -