BNBCalc Short Term Rental Investment Analysis 7930 W Pasadena Ave, Glendale, AZ 85303

4 bed • 3 bath • 12 guests • $524,895

BNB

Calc

Annual Revenue

$58,658

Profit (Cash Flow)

$1,945

Cap Rate

7.1%

Annual Revenue

$58,658

AirDNA projects $312/night at 48% occupancy ($54,698). Airbtics projects $292/night at 55% occupancy ($58,658). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 55% occupancy rate, $292 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,201	$51,453	$93,049	$121,966
Occupancy	39%	48%	73%	82%
Nightly Rate	$227	$284	$339	$391

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4BR Home Near State Farm Stadium with Pool & Patio	$39,973	$284	34%	4	3	2	$330	✅	❌	❌	Y / Y	⭐️ 4.9 (12)
New Luxury Estate Home with Pool/Sport Court &More	$90,107	$515	47%	4	3	3	$295	✅	❌	❌	Y / Y	⭐️ 4.9 (25)
Spacious Home Near Westgate	$38,124	$225	44%	4	3	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (30)
Touchdown Haven: 4BR Retreat by StateFarm Stadium	$42,571	$220	48%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Paloma Crush: Spring Training: Close to Stadium	$94,727	$287	85%	4	2	2	$182	✅	❌	❌	Y / Y	⭐️ 4.8 (94)
Glendale Gardens - Beautifully Remodeled!	$72,638	$270	73%	4	3	3	$199	❌	✅	✅	N / Y	⭐️ 4.8 (20)
Spacious & Modern Retreat ~ Close to Stadiums ~Pkg	$59,655	$245	61%	4	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Glendale Gardens: Hot Tub, 5mi to Spring Training!	$103,914	$364	78%	4	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (1)
Beautiful 4 bedroom home with swimming pool.	$58,084	$230	69%	4	2	4	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (29)
Glendale Relaxation Station! Modern Home & Garden	$130,566	$410	85%	4	3	2	$145	❌	✅	✅	Y / Y	⭐️ 5 (9)
Getaway Gem! 2.1 miles to StateFarm Stadium	$38,415	$197	48%	4	2	1	$195	✅	❌	❌	Y / Y	⭐️ 4.7 (18)
Resort Style Summer Retreat! 6 mins to Westgate	$44,418	$164	74%	4	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Beautiful 4bd 2.5bath House .5 mile to Stadium	$47,548	$358	32%	4	3	5	$125	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

1.47% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,944	$3,889	$5,834	$7,779	$9,724	$19,448	$58,345
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$419,916	$419,916	$419,916	$419,916	$419,916	$419,916	$419,916
Down Payment	$104,979	$104,979	$104,979	$104,979	$104,979	$104,979	$104,979
Property Appreciation	$15,746	$31,966	$48,671	$65,878	$83,602	$180,519	$749,162
Total Return	$542,586	$560,750	$579,401	$598,553	$618,221	$724,863	$1,332,403

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.47%

Cap Rate

7.11%

Return on Investment

17.37%

7930 W Pasadena Ave Glendale, AZ, 85303

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,518/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,944

Annual Profit

7.1%

Cap Rate

1.5%

Cash on Cash

$58,658

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $312/night at 48% occupancy.Projected nightly rate is $292/night at 55% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$61,098

Avg annual revenue

55%

Avg occupancy rate

$292

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

$25k

$60k

$95k

$130k

$1,945

Profit

Revenue

$58,658

Operating Expenses

$21,306

Operating Income

$37,353

Mortgage & Taxes

$35,408

Profit (Cash Flow)

$1,945

$131,476

Cash Investment

Down Payment

$104,979

Renos & Furnishing

$10,750

Closing Costs

$15,747

Total

$131,476

DSCR Ratio

Acceptable

1.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.47%

Cap Rate

7.11%

Return on Investment

17.37%

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

$24,912

Deductible property tax

$5,196

Your total deduction

$51,539

Your adjusted annual income

$150,000 - $51,539 = $98,461

Taxes on $98,461 (30%)

$29,538

Your old tax bill

$45,000

Your new tax bill

$29,538

Estimated tax savings

$15,462

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: -