Airbnb Investor Score
$12,622
Annual Profit
8.5%
Cap Rate
7.1%
Cash on Cash
$86,059
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $357/night at 66% occupancy.Projected nightly rate is $356/night at 64% occupancy.
Top 48% of comparables
Top 38% 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.
$82,505
Avg annual revenue
64%
Avg occupancy rate
$356
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$85k
$135k
$190k
Sign up to see the data on 40 all comparables
$12,622
Profit
Revenue
$86,059
Operating Expenses
$24,868
Operating Income
$61,191
Mortgage & Taxes
$48,569
Profit (Cash Flow)
$12,622
$178,350
Cash Investment
Down Payment
$144,000
Renos & Furnishing
$12,750
Closing Costs
$21,600
Total
$178,350
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.07%
Cap Rate
8.49%
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
$34,172
Deductible property tax
$7,128
Your total deduction
$71,695
Your adjusted annual income
$150,000 - $71,695 = $78,305
Taxes on $78,305 (30%)
$23,492
Your old tax bill
$45,000
Your new tax bill
$23,492
Estimated tax savings
$21,508
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:
8,600 sqft
Year built:
1996
Size:
3,075 sqft
Type:
SFR
Parking:
3
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 7864 W Kerry Ln | - | 4 | 3,507 | - | 9,176 | 1995 | $0 | - |
| 7936 W Taro Ln | - | 2 | 1,968 | - | 5,830 | 1995 | $0 | - |
| 7857 W Behrend Dr | - | 3 | 2,272 | - | 9,555 | 1995 | $0 | - |
| 7741 W Kimberly Way | - | 3 | 2,478 | - | 8,600 | 1995 | $0 | - |
| 18865 N 79th Dr | - | 2 | 1,667 | - | 5,500 | 1995 | $374,100 | - |
| 19610 N 78th Ln | - | 3 | 2,051 | - | 8,042 | 1995 | $0 | - |
| 7817 W Kimberly Way | - | 4 | 3,075 | - | 10,096 | 1994 | $595,000 | 2 |
| 7717 W Kimberly Way | 5 | 4 | 3,075 | - | 11,274 | 1995 | $0 | - |
| 7868 W Kerry Ln | - | 4 | 3,075 | - | 9,159 | 1995 | $0 | - |
| 7823 W Kimberly Way | - | 3 | 2,478 | - | 8,600 | 1994 | $639,960 | 0 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 8,600 sqft
- Building area: 3,075 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-7
- Land Use: Residential
- Parcel Number: 233-02-288
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $62,680
- County Est. Land Value: $125,300
- Assessed Land Value: -
- County Est. Structure Value: $501,500
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/06/24 | $593,000 | 114% | Bart Ingallina, Kayla Ingallina |
| 03/09/22 | $680,000 | 80% | Jaime Rodriguez, Juliana Rodriguez |
| 06/22/19 | $0 | 0% | Ronald A Herbert, Amy R Herbert |
| 07/13/10 | $305,000 | 80% | Ronald A Herbert, Amy R Herbert |
| 04/16/10 | $253,600 | 100% | Nuff Said Enterprises Llc |
| 04/16/10 | $253,600 | 100% | Nuff Said Enterprises Llc |
| 01/23/07 | $470,000 | 80% | William R Lane Jr, Lori A Lane |
| 10/02/06 | $0 | 0% | Leland P Smith, Christi L Rich |
| 06/26/01 | $0 | 0% | Leland P Smith, Christi L Rich |
| 09/27/96 | $186,563 | 100% | Christi L Rich |
Ownership
- Name: Bart Ingallina
- Owner Occupied: Yes
- Owner Mailing Address: 7829 W Kimberly Way, Glendale, AZ 85308
- Years Owned: 11
- Home Equity: -
- Mortgage Balance Remaining: $677,350
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Deer Valley High School with 6/10 star rating