BNBCalc Short Term Rental Investment Analysis 7126 N 19th Ave 223, Phoenix, AZ 85021

1 bed • 1.67 bath • 3 guests • $155,000

BNB

Calc

Annual Revenue

$26,999

Profit (Cash Flow)

-$647

Cap Rate

6.3%

Annual Revenue

$26,999

AirDNA projects $88/night at 47% occupancy ($15,106). Airbtics projects $132/night at 56% occupancy ($26,998). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,954	$23,318	$42,801	$68,776
Occupancy	45%	57%	70%	84%
Nightly Rate	$90	$110	$164	$219

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxe Private Suite	$18,061	$90	48%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (43)
North Phoenix Guesthouse	$24,274	$97	64%	1	1	1	$75	❌	❌	✅	N / N	⭐️ 4.8 (27)
Guest House with Hot Tub/Pool -Walk to Restaurants	$35,509	$163	57%	1	1	2	$75	✅	✅	✅	N / Y	⭐️ 5 (154)
Pet-Friendly Phoenix Vacation Rental w/ Yard	$60,450	$266	60%	1	1	2	$104	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Wilffam's Casita	$18,614	$88	56%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 4.8 (265)
The Birds Nest	$19,438	$83	62%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
Pet-friendly, Completely Private Central Phx Guest	$33,869	$123	73%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (4)
Mid-Century Modern in the heart of Phoenix	$20,936	$65	86%	1	1	15	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (22)
Hidden Cottage on north central estate in Phoenix	$59,340	$249	65%	1	1	28	$25	❌	❌	✅	Y / Y	⭐️ 5 (31)
Charming Home in Phoenix! Reliable WIFI!	$56,422	$216	70%	1	1	30	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Quaint Private Guest House in Center of Phoenix	$30,825	$211	33%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
City Farm Cottage	$16,287	$90	46%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (142)
Casa Uptown	$31,362	$165	51%	1	1	2	$60	✅	❌	❌	N / Y	⭐️ 5 (19)
Maryland Gardens Casita	$30,633	$90	93%	1	1	30	$0	❌	❌	❌	N / Y	⭐️ 5 (101)
Frier House - Central Phoenix Private Guest Suite	$30,826	$96	87%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (50)
Cozy Loft Barn	$29,903	$102	72%	1	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
Boho Bungalow Private Guesthouse!	$21,701	$81	72%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (2)
Guest house in North Downtown PHX	$19,897	$151	34%	1	1	2	$50	✅	❌	❌	N / N	⭐️ 4.9 (68)
Private Access Guest Suite Central Location-Pool	$51,925	$164	86%	1	1	3	$30	✅	❌	❌	Y / Y	⭐️ 5 (28)
Cozy, Private Phoenix Tiny Home	$17,934	$100	49%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
The Cactus Casita	$28,109	$128	60%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
historic boho bungalow w/ EV charger	$34,624	$195	48%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (5)
Roomy Blue Casita Near GCU	$40,913	$138	81%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Casa De Mia, Central Phoenix	$22,284	$108	56%	1	1	7	$75	❌	❌	❌	Y / Y	⭐️ 5 (65)
Charming central guest cottage on historic estate	$36,600	$250	40%	1	1	30	$50	✅	❌	❌	Y / Y	⭐️ 5 (2)
Orange Grove Casita	$16,337	$72	62%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Cosmic Cabana Guesthouse	$15,159	$92	40%	1	1	1	$60	✅	❌	❌	N / Y	⭐️ 4.9 (34)
Private detached casita & all the comforts of home	$23,476	$188	34%	1	1	7	$20	✅	❌	✅	Y / Y	⭐️ 0 (0)
Full Cozy apartment	$11,858	$90	36%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
(P) Own Home! N PHX~13mi to Airport/DT/Glen/Temp	$39,150	$127	84%	1	1	3	$9	❌	❌	✅	Y / Y	⭐️ 5 (2)
Retro Camper Safari COLD AC!	$19,327	$80	66%	1	1	30	$30	❌	❌	❌	N / N	⭐️ 5 (2)
Secluded Guest House in Historic Central Phoenix	$10,697	$61	46%	1	1	2	$18	❌	❌	❌	Y / Y	⭐️ 5 (13)
Phoenix Retreat \| Near GCU	$23,394	$94	68%	1	1	28	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cozy Sunset Drenched Boho Condo Uptown PHX	$24,198	$110	57%	1	1	2	$75	✅	✅	❌	Y / Y	⭐️ 0 (0)
Cozy Sunset Drenched 1 Br Boho Condo in Uptown Phx	$22,630	$125	48%	1	1	3	$75	✅	✅	❌	Y / Y	⭐️ 4.2 (4)
Honey Comb Hideout	$31,804	$110	79%	1	1	2	$0	✅	❌	✅	N / Y	⭐️ 0 (0)
Lovely Home! Lovely People!	$9,215	$60	42%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

-1.61% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$646	-$1,293	-$1,940	-$2,587	-$3,234	-$6,468	-$19,404
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$124,000	$124,000	$124,000	$124,000	$124,000	$124,000	$124,000
Down Payment	$31,000	$31,000	$31,000	$31,000	$31,000	$31,000	$31,000
Property Appreciation	$4,650	$9,439	$14,372	$19,453	$24,687	$53,307	$221,225
Total Return	$159,003	$163,145	$167,432	$171,866	$176,453	$201,838	$356,820

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.61%

Cap Rate

6.32%

Return on Investment

13.79%

7126 N 19th Ave 223 Phoenix, AZ, 85021

1 bed • 1.67 bath • 3 guests

Purchase Price

Est. $743/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$646

Annual Profit

6.3%

Cap Rate

-1.6%

Cash on Cash

$26,999

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $88/night at 47% occupancy.Projected nightly rate is $132/night at 56% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$27,189

Avg annual revenue

56%

Avg occupancy rate

$132

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

$10k

$25k

$45k

$60k

-$647

Profit

Revenue

$26,999

Operating Expenses

$17,190

Operating Income

$9,809

Mortgage & Taxes

$10,456

Profit (Cash Flow)

-$647

$40,068

Cash Investment

Down Payment

$31,000

Renos & Furnishing

$4,418

Closing Costs

$4,650

Total

$40,068

DSCR Ratio

Weak

0.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.61%

Cap Rate

6.32%

Return on Investment

13.79%

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

$7,356

Deductible property tax

$1,534

Your total deduction

$16,612

Your adjusted annual income

$150,000 - $16,612 = $133,388

Taxes on $133,388 (30%)

$40,016

Your old tax bill

$45,000

Your new tax bill

$40,016

Estimated tax savings

$4,984

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: -