BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 8221 East Garfield Street, Scottsdale, AZ

3 bed • 2 bath • 6 guests • $219,000

BNB

Calc

Annual Revenue

$60,682

Profit (Cash Flow)

$36,945

Cap Rate

17.9%

Annual Revenue

$60,682

AirDNA projects $274/night at 65% occupancy ($65,049). Airbtics projects $234/night at 71% occupancy ($60,681). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $234 rate per night.

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

Percentiles25%50%75%90%
Revenue$44,504$56,496$85,914$114,076
Occupancy66%72%80%88%
Nightly Rate$178$205$280$339

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cozy 3-Bedroom Home near Old Town Scottsdale/Tempe

No image available

$59,127
$185
85%
323$120❌❌❌Y / Y⭐️ 5 (54)
Scottsdale Haven: 3-Bed Oasis with Pool & Golf

No image available

$39,927
$191
53%
322$175✅❌❌Y / Y⭐️ 4.5 (9)
Near Old Town, luxury pool, misters, A/C & BBQ

No image available

$86,875
$311
73%
323$285✅✅❌Y / Y⭐️ 5 (77)
Casita Sunrise-Heated Pool/3bd.2ba_4mi to OLD TOWN

No image available

$48,870
$194
67%
323$195✅❌❌Y / Y⭐️ 5 (85)
Old Town Scottsdale - 3BD/2BA

No image available

$37,368
$123
80%
321$150❌❌✅Y / Y⭐️ 4.5 (67)
Agave Hideaway Old Town FREE Heated Pool / Hot Tub

No image available

$51,907
$146
78%
321$329✅✅❌Y / Y⭐️ 5 (87)
Tulum Themed Scottsdale Gem with Pool, Firepit!

No image available

$35,136
$150
64%
322$0✅❌❌Y / Y⭐️ 4.8 (72)
3BR Modern Oasis•Heated Pool & Spa - Scottsdale

No image available

$74,082
$280
70%
322$180✅✅❌Y / Y⭐️ 5 (76)
Old Town Home 15min to TPC Scottsdale |Heated Pool

No image available

$65,365
$232
72%
322$248✅✅❌Y / Y⭐️ 5 (28)
88° Heated Pool & Spa! Firepit & Covered Patio!

No image available

$82,873
$394
57%
322$225✅✅❌Y / Y⭐️ 5 (50)
Old Town Oasis | Games | Pool & Hot Tub| BBQ

No image available

$44,696
$336
35%
321$275✅✅❌Y / Y⭐️ 5 (48)
❤️Modern Home with Updates/Pool/Fun/Outdoor Space❤️

No image available

$39,147
$193
54%
322$250✅❌❌Y / Y⭐️ 4.5 (87)
Remodeled Modern Retreat With Private Heated Pool

No image available

$42,364
$134
69%
321$250✅❌❌Y / Y⭐️ 5 (274)
Old Town Oasis - Free Heated Pool Jacuzzi Fire pit

No image available

$80,540
$206
100%
322$285✅✅✅Y / Y⭐️ 5 (212)
Remodeled Scottsdale Home w/ Heated Pool

No image available

$46,015
$165
73%
322$275✅❌✅Y / Y⭐️ 5 (55)
Old Town Retreat - Free Heated Pool Hot Tub

No image available

$117,538
$319
97%
322$285✅✅✅Y / Y⭐️ 5 (180)
Heated Pool and Spa. Game Room Sleeps 8!

No image available

$54,293
$202
67%
321$339✅✅❌Y / Y⭐️ 4.5 (12)
Cheerful Modern Old Town Getaway | Relaxing Pool

No image available

$51,768
$206
67%
322$250✅❌❌Y / Y⭐️ 5 (52)
Cambridge by Porter | Modern Home w/Heated Pool

No image available

$68,170
$227
79%
321$281✅✅❌Y / Y⭐️ 5 (24)
Sunset at Scottsdale-Heated Pool

No image available

$57,075
$166
88%
321$150✅❌❌Y / Y⭐️ 5 (96)
Femme House - Heated Pool - 5 min to Old Town!

No image available

$65,273
$477
37%
323$338✅❌❌Y / Y⭐️ 5 (77)
Beautiful Jungle House Scottsdale/ASU/Tempe

No image available

$35,514
$117
79%
321$140❌❌❌Y / Y⭐️ 5 (86)
Cozy Cactus Home w/ Pool, Game Room, BBQ, Fire Pit

No image available

$46,673
$164
75%
322$165✅❌❌Y / Y⭐️ 5 (76)
La Moderna-Heated Pool, Putting, PingPong, Old Twn

No image available

$78,976
$275
76%
321$275✅✅❌Y / Y⭐️ 5 (117)
South Scottsdale trendy home w/amazing backyard

No image available

$36,312
$118
75%
321$100❌❌❌Y / Y⭐️ 5 (403)
Spring Training•Big Backyard•Murals•Games

No image available

$48,130
$280
46%
323$325✅❌✅Y / Y⭐️ 5 (10)
Spring Training PRIME location 2 Miles to Old Town

No image available

$75,345
$229
88%
322$225✅❌❌Y / Y⭐️ 5 (73)
Desert Oasis: Free Heated Pool, Spa, Fire Pit!

No image available

$60,853
$272
59%
323$210✅✅✅Y / Y⭐️ 5 (64)
Old Town Scottsdale getaway home

No image available

$50,943
$183
70%
322$175❌✅✅Y / Y⭐️ 5 (61)
The Oasis - Heated Pool - Spa - Arcade

No image available

$51,877
$204
68%
323$220✅✅❌Y / Y⭐️ 5 (115)
Old Town Oasis: Large Pool, Minigolf, & More!

No image available

$60,940
$198
80%
323$325✅❌❌Y / Y⭐️ 5 (82)
Old Town Dream - FREE Heated Pool Jacuzzi Fire pit

No image available

$177,755
$482
98%
322$285✅✅✅Y / Y⭐️ 5 (139)
Modern Retreat Near Old Town

No image available

$73,725
$238
81%
322$150❌❌✅Y / Y⭐️ 5 (58)
Fun getaway w/ your besties in Old Town w/ pool

No image available

$96,917
$370
70%
322$300✅❌❌Y / Y⭐️ 5 (41)
Scottsdale Paradise near Old Town & ASU

No image available

$74,265
$192
100%
321$99✅❌❌Y / Y⭐️ 5 (165)
2 miles to Old Town Scottsdale! HOT TUB & Pool

No image available

$68,226
$204
87%
322$250✅✅❌Y / Y⭐️ 5 (24)
Scottsdale Style: Private Pool & Patio Retreat

No image available

$57,543
$284
53%
321$244✅❌❌Y / Y⭐️ 5 (43)
3BD/3BA Roof Top Lounge with Game Room in TEMPE

No image available

$45,304
$148
77%
33.52$275✅✅✅Y / Y⭐️ 5 (112)
NEW! Scottsdale/ Heated pool, fire pit in old town

No image available

$54,310
$331
44%
322$250✅❌❌Y / Y⭐️ 5 (37)
AZ Getaway | 3 Bed | 3.5 Bath | 10Mins to OldTown

No image available

$64,955
$237
69%
33.51$175✅✅✅Y / Y⭐️ 5 (51)

Return Metrics

62.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$36,944$73,889$110,834$147,779$184,724$369,449$1,108,347
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$175,200$175,200$175,200$175,200$175,200$175,200$175,200
Down Payment$43,800$43,800$43,800$43,800$43,800$43,800$43,800
Property Appreciation$6,570$13,337$20,307$27,486$34,881$75,317$312,570
Total Return$262,514$306,226$350,141$394,266$438,605$663,766$1,639,918

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

62.75%

Cap Rate

17.85%

Return on Investment

77.57%

property-location

8221 E Garfield St L09 Scottsdale, Arizona, 85257

3 bed • 2 bath • 6 guests

Est. $1,050/mo

Agent

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide


Laws

287

Airbnb Investor Score

$24,339

Annual Profit

17.9%

Cap Rate

62.8%

Cash on Cash

$60,682

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $274/night at 65% occupancy.Projected nightly rate is $234/night at 71% occupancy.

Top 58% 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.

$62,674

Avg annual revenue

71%

Avg occupancy rate

$234

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

$35k

$80k

$130k

$180k

Sign up to see the data on 40 all comparables

$36,945

Profit

Revenue

$60,682

Operating Expenses

$21,569

Operating Income

$39,113

Mortgage & Taxes

$2,168

Profit (Cash Flow)

$36,945

$52,300

Cash Investment

Down Payment

$43,800

Renos & Furnishing

$8,500

Total

$52,300

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

62.75%

Cap Rate

17.85%

Profit (Cummulative)

$36,945

$175,200

$8,500

$6,570

$0

Total Gain

$45,666

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

$10,394

Deductible property tax

$2,168

Your total deduction

-$1,471

Your adjusted annual income

$150,000 - -$1,471 = $151,471


Taxes on $151,471 (30%)

$45,441

Your old tax bill

$45,000

Your new tax bill

$45,441


Estimated tax savings

-$441

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:

4.11 sqft

Year built:

1966

Size:

800 sqft

Type:

APARTMENT

Parking:

-

Heating:

Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: APARTMENT
  • Stories: 2
  • Lot size: 4.11 sqft
  • Building area: 800 sqft
  • Garage: No
  • Heating: Electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Refrigeration
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: $140

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 13152014
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $21,338,400
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • High School: Coronado High School with 8/10 star rating