$201,801
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $877/night at 63% occupancy.Projected nightly rate is $671/night at 48% occupancy.
Top 11% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$124,672
Avg annual revenue
48%
Avg occupancy rate
$671
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$105k
$165k
$235k
Sign up to see the data on 10 all comparables
$33,105
Profit
Revenue
$201,801
Operating Expenses
$39,914
Operating Income
$161,887
Mortgage & Taxes
$128,782
Profit (Cash Flow)
$33,105
$452,343
Cash Investment
Down Payment
$381,820
Renos & Furnishing
$13,250
Closing Costs
$57,273
Total
$452,343
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.31%
Cap Rate
8.47%
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
$90,608
Deductible property tax
$18,900
Your total deduction
$187,627
Your adjusted annual income
$150,000 - $187,627 = -$37,627
Taxes on -$37,627 (30%)
-$11,288
Your old tax bill
$45,000
Your new tax bill
-$11,288
Estimated tax savings
$56,288
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:
36,742 sqft
Year built:
1999
Size:
3,959 sqft
Type:
SFR
Parking:
3
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 8433 E Whispering Wind Dr | 5 | 5 | 4,741 | - | 48,256 | 1990 | $3,913,000 | 192 |
| 24690 N 80th Pl | 4 | 3 | 3,520 | - | 56,803 | 1988 | $1,560,000 | 33 |
| 8550 E Remuda Dr | 5 | 5 | 3,680 | - | 44,718 | 1996 | $2,200,000 | 78 |
| 8171 E Whispering Wind Dr | 5 | 5 | 4,234 | - | 33,777 | 1992 | $1,700,000 | 108 |
| 8130 E Whispering Wind Dr | 3 | 3 | 3,484 | - | 62,412 | 1993 | $1,580,000 | 43 |
| 23644 N 78th St | 5 | 5 | 4,276 | - | 32,863 | 2001 | $2,050,000 | 118 |
| 7952 E Camino Real | 5 | 6 | 4,278 | - | 46,403 | 1997 | $3,050,000 | 33 |
| 25014 N Ranch Gate Rd | 4 | 5 | 3,896 | - | 69,738 | 1984 | $1,500,000 | 38 |
| 8433 E La Junta Rd | 4 | 4 | 4,151 | - | 31,351 | 1996 | $1,750,000 | 65 |
| 25475 N Wrangler Rd | 4 | 5 | 5,019 | - | 43,525 | 1992 | $1,923,500 | 41 |
Property Details
- MLS Status: property-details-mls-status-failed
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 36,742 sqft
- Building area: 3,959 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-43
- Land Use: Residential
- Parcel Number: 212-03-256
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $129,460
- County Est. Land Value: $258,900
- Assessed Land Value: -
- County Est. Structure Value: $1,035,700
Market Estimate: $2,170,985
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/13/22 | $950,000 | 110% | James W Hall |
| 04/18/17 | $1,065,000 | 32% | James W Hall |
| 07/17/15 | $850,000 | 70% | Benjamin R Richey, Marisa C Richey |
| 07/13/07 | $1,135,000 | 0% | Ronald L Maddox, Christine Maddox |
| Invalid Date | $735,000 | 31% | Jerry Lee |
| Invalid Date | $0 | 0% | Stock,Tr |
| Invalid Date | $0 | 0% | John Stock, Carol Stock |
| Invalid Date | $110,000 | 75% | John Stock, Carol Stock |
| Invalid Date | $80,000 | 80% | Larry E Greiner, Karen L Greiner |
Ownership
- Name: James W Hall
- Owner Occupied: No
- Owner Mailing Address: 7339 E Williams Dr, Scottsdale, Az 85255
- Years Owned: 31
- Home Equity: -
- Mortgage Balance Remaining: $1,500,000
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Pinnacle High School with 7/10 star rating