BNBCalc Short Term Rental Investment Analysis 8364 N 174th Ln, Waddell, AZ 85355

4 bed • 3.67 bath • 12 guests • $516,330

BNB

Calc

Annual Revenue

$66,883

Profit (Cash Flow)

$9,679

Cap Rate

8.6%

Annual Revenue

$66,883

AirDNA projects $327/night at 56% occupancy ($66,883). Airbtics projects $265/night at 57% occupancy ($55,170). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $327 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,247	$49,393	$78,972	$157,951
Occupancy	44%	56%	73%	91%
Nightly Rate	$197	$237	$284	$462

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Surprise Home w/ Deck - Near Spring Training!	$110,345	$462	62%	4	3	3	$258	✅	❌	❌	Y / Y	⭐️ 5 (56)
4BR Mountainview Dog Friendly \| Patio	$41,905	$251	42%	4	3	2	$354	❌	❌	✅	Y / Y	⭐️ 4.4 (15)
New! Beautiful Home!	$45,844	$206	54%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
West Valley 4 Bedroom Home in AZ	$38,401	$194	53%	4	3	2	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Retreat In Surprise-PVT Pool & Lush Green Backyard	$48,917	$224	58%	4	2	1	$409	✅	❌	❌	Y / Y	⭐️ 5 (4)
Brand NEW home w/extended stay discounts!	$109,492	$296	100%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Heated Lap Ice Hockey and Ping Pong!	$37,764	$134	77%	4	2	30	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
4 Beautiful Modern bedrooms house	$59,211	$165	90%	4	2	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

7.46% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,678	$19,357	$29,035	$38,714	$48,393	$96,786	$290,358
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$413,064	$413,064	$413,064	$413,064	$413,064	$413,064	$413,064
Down Payment	$103,266	$103,266	$103,266	$103,266	$103,266	$103,266	$103,266
Property Appreciation	$15,489	$31,444	$47,877	$64,803	$82,237	$177,574	$736,938
Total Return	$541,498	$567,131	$593,243	$619,848	$646,961	$790,690	$1,543,627

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.46%

Cap Rate

8.62%

Return on Investment

23.32%

8364 N 174th Ln Waddell, AZ, 85355

4 bed • 3.67 bath • 12 guests

Purchase Price

Est. $2,477/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$9,678

Annual Profit

8.6%

Cap Rate

7.5%

Cash on Cash

$66,883

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $327/night at 56% occupancy.Projected nightly rate is $265/night at 57% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$53,431

Avg annual revenue

57%

Avg occupancy rate

$265

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

$15k

$50k

$80k

$110k

$9,679

Profit

Revenue

$66,883

Operating Expenses

$22,375

Operating Income

$44,509

Mortgage & Taxes

$34,830

Profit (Cash Flow)

$9,679

$129,673

Cash Investment

Down Payment

$103,266

Renos & Furnishing

$10,918

Closing Costs

$15,490

Total

$129,673

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.46%

Cap Rate

8.62%

Return on Investment

23.32%

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

$24,506

Deductible property tax

$5,112

Your total deduction

$42,980

Your adjusted annual income

$150,000 - $42,980 = $107,020

Taxes on $107,020 (30%)

$32,106

Your old tax bill

$45,000

Your new tax bill

$32,106

Estimated tax savings

$12,894

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: -