$70,850
Annual Revenue
BNBCalc predicts this property will get $333 per night with 59% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 34% of comparables
Top 48% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$75,474
Avg annual revenue
59%
Avg occupancy rate
$333
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$80k
$125k
$170k
Sign up to see the data on 15 all comparables
$41,179
Profit
Revenue
$70,850
Operating Expenses
$27,071
Operating Income
$43,779
Mortgage & Taxes
$2,600
Profit (Cash Flow)
$41,179
$160,000
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$10,500
Closing Costs
$19,500
Total
$160,000
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.73%
Cap Rate
6.73%
STR Tax Calculator (USA)
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
$31,891
Deductible property tax
$2,600
Your total deduction
$73,254
Your adjusted annual income
$150,000 - $73,254 = $76,746
Taxes on $76,746 (30%)
$23,024
Your old tax bill
$45,000
Your new tax bill
$23,024
Estimated tax savings
$21,976
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:
5,978 sqft
Year built:
1958
Size:
1,380 sqft
Type:
SFR
Parking:
1
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 7263 E Garfield St | 4 | 2 | 1,979 | - | 6,952 | 1960 | $765,000 | 26 |
| 538 N 74th St | 4 | 2 | 1,882 | - | 7,179 | 1961 | $470,000 | 201 |
| 7507 E Papago Dr | - | 1 | 1,392 | - | 8,494 | 1960 | $0 | - |
| 7248 E Latham St | 4 | 2 | 1,632 | - | 7,470 | 1960 | $765,000 | 124 |
| 7739 E Latham St | 3 | 2 | 1,056 | - | 7,044 | 1968 | $725,000 | 14 |
| 7325 E Latham St | 4 | 3 | 2,009 | - | 9,058 | 1960 | $590,000 | 152 |
| 7401 E Fillmore St | 3 | 2 | 1,480 | - | 6,562 | 1961 | $550,000 | 28 |
| 7508 E Mckellips Rd | - | 2 | 1,456 | - | 6,348 | 1961 | $417,000 | - |
| 7729 E Kimsey Ln | - | 2 | 1,132 | - | 7,306 | 1972 | $332,642 | - |
| 7834 E Moreland St | 3 | 2 | 1,320 | - | 6,598 | 1958 | $409,900 | 65 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 5,978 sqft
- Building area: 1,380 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-7
- Land Use: Residential
- Parcel Number: 131-11-139
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $45,380
- County Est. Land Value: $90,700
- Assessed Land Value: -
- County Est. Structure Value: $363,100
Market Estimate: $633,883
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/31/23 | $0 | 0% | Sean Patrick Normoyle |
| 03/12/22 | $559,900 | 85% | Big Return Investments Llc |
| 03/14/22 | $555,000 | 0% | Black Canyon Equity Llc |
| 05/19/20 | $0 | 0% | Ryan Colwell, Jamie Colwell |
| 03/13/12 | $0 | 0% | Boardbeach Usa Llc |
| 03/13/12 | $148,000 | 97% | Ryan Colwell |
| 04/11/11 | $90,000 | 0% | Az Star Properties Inc |
| 09/10/10 | $106,875 | 0% | Wells Fargo Bank Na 2005-He1 |
| 06/13/09 | $0 | 0% | Rocio Rebollar |
| 07/05/05 | $0 | 0% | Habacuc Rebollar |
Ownership
- Name: Sean Patrick Normoyle
- Owner Occupied: Yes
- Owner Mailing Address: 7823 E Culver St, Scottsdale, Az 85257
- Years Owned: 12
- Home Equity: $69,700
- Mortgage Balance Remaining: $492,500
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Supai Middle School with 4/10 star rating
- High School: Coronado High School with 3/10 star rating