BNBCalc Short Term Rental Investment Analysis 7341 E Sunnyside Dr, Scottsdale, AZ 85260

6 bed • 2 bath • 18 guests • $5,000,000

BNB

Calc

Annual Revenue

$242,529

Profit (Cash Flow)

-$139,964

Cap Rate

3.9%

Annual Revenue

$242,529

AirDNA projects $1,065/night at 59% occupancy ($229,501). Airbtics projects $1,054/night at 63% occupancy ($242,529). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $1,054 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$182,581	$253,127	$326,999	$424,217
Occupancy	55%	64%	73%	80%
Nightly Rate	$870	$1,038	$1,166	$1,390

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Golf Course Retreat \| Pool + Spa \| Games \| Views	$200,315	$958	55%	6	3	3	$500	✅	✅	❌	Y / Y	⭐️ 5 (8)
New Luxury 5 Star Celebrity Estate	$419,058	$1,367	80%	6	6	3	$650	✅	✅	✅	Y / Y	⭐️ 5 (62)
Unwind in 6BR Villa De Paradis w Pool, Slide & Spa	$153,380	$687	61%	7	5	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
The Big Dog - 6BR Luxury Estate+Massive Gameroom	$198,343	$1,129	48%	6	5	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (8)
6br, two king beds, heated pool & spa on acre lot.	$136,638	$889	40%	6	3	2	$390	✅	✅	❌	Y / Y	⭐️ 5 (25)
8BR Multimillion Estate-Pool w/Slide-Sports Courts	$237,168	$864	75%	8	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (24)
Pristine Quarters- Brand New Build - Private Oasis	$253,339	$751	85%	7	7	1	$650	✅	✅	✅	Y / Y	⭐️ 4.9 (23)
Scottsdale Oasis with Lazy River, Hot Tub Swim-up	$299,130	$1,118	70%	7	5	1	$399	✅	✅	❌	Y / Y	⭐️ 5 (7)
HugeEstate+Pool+HotTub+Games+ImpressivePutGreen-LX	$261,905	$1,179	58%	7	5	3	$550	✅	✅	✅	Y / Y	⭐️ 4.8 (5)
SeenOnTV+PrivateResort+WaterSlide+Tennis+BBall-CHl	$393,823	$1,606	67%	7	8	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-12.01% 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)	-$139,963	-$279,927	-$419,891	-$559,854	-$699,818	-$1,399,637	-$4,198,912
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,000,000	$4,000,000	$4,000,000	$4,000,000	$4,000,000	$4,000,000	$4,000,000
Down Payment	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000
Property Appreciation	$150,000	$304,500	$463,635	$627,544	$796,370	$1,719,581	$7,136,312
Total Return	$5,010,036	$5,024,572	$5,043,743	$5,067,689	$5,096,551	$5,319,944	$7,937,400

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.01%

Cap Rate

3.94%

Return on Investment

5.08%

7341 E Sunnyside Dr Scottsdale, AZ, 85260

6 bed • 2 bath • 18 guests

Purchase Price

Est. $23,982/mo

This property is for sale!

Contact Agent

-40

Airbnb Investor Score

-$139,963

Annual Profit

3.9%

Cap Rate

-12.0%

Cash on Cash

$242,529

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,065/night at 59% occupancy.Projected nightly rate is $1,054/night at 63% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$255,309

Avg annual revenue

63%

Avg occupancy rate

$1,054

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

$135k

$230k

$320k

$420k

-$139,964

Profit

Revenue

$242,529

Operating Expenses

$45,209

Operating Income

$197,321

Mortgage & Taxes

$337,284

Profit (Cash Flow)

-$139,964

$1,164,500

Cash Investment

Down Payment

$1,000,000

Renos & Furnishing

$14,500

Closing Costs

$150,000

Total

$1,164,500

DSCR Ratio

Weak

0.59

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.01%

Cap Rate

3.94%

Return on Investment

5.08%

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

$237,305

Deductible property tax

$49,500

Your total deduction

$637,306

Your adjusted annual income

$150,000 - $637,306 = -$487,306

Taxes on -$487,306 (30%)

-$146,192

Your old tax bill

$45,000

Your new tax bill

-$146,192

Estimated tax savings

$191,192

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -