Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 9431 E Coralbell Ave LOT 83, Mesa, AZ, 85208

4 bed • 2 bath • 10 guests • $172,500

BNB

Calc

Annual Revenue

$70,536

Profit (Cash Flow)

$18,037

Cap Rate

17.2%

Annual Revenue

$70,536

AirDNA projects $262/night at 59% occupancy ($56,459). Airbtics projects $284/night at 68% occupancy ($70,535). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, $284 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,492$65,850$91,404$152,856
Occupancy59%69%80%89%
Nightly Rate$194$256$305$460

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
$62,693
$267
62%
423$300✅❌❌Y / Y⭐️ 5 (33)
$128,637
$550
63%
43.53$259✅✅✅Y / Y⭐️ 5 (30)
$110,286
$305
97%
432$250✅❌❌Y / Y⭐️ 5 (29)
$43,912
$228
51%
422$225✅❌❌Y / Y⭐️ 5 (61)
$82,228
$243
92%
433$100✅❌✅Y / Y⭐️ 5 (49)
$43,472
$142
79%
422$200✅❌❌Y / Y⭐️ 5 (67)
$70,677
$231
83%
423$165✅❌✅Y / Y⭐️ 5 (73)
$65,128
$197
89%
422$200✅✅❌Y / Y⭐️ 4.7 (87)
$35,838
$281
33%
422$249✅✅❌Y / Y⭐️ 5 (23)
$72,468
$450
44%
432$0✅❌❌Y / Y⭐️ 5 (12)
$52,638
$226
60%
422$250✅❌✅Y / Y⭐️ 5 (60)
$50,309
$170
79%
423$191✅❌❌Y / Y⭐️ 4.5 (167)
$90,558
$308
77%
423$280✅❌❌Y / Y⭐️ 5 (18)
$47,394
$176
71%
425$150❌❌❌Y / Y⭐️ 5 (14)
$59,519
$314
51%
42.53$300✅❌❌Y / Y⭐️ 5 (7)
$78,241
$391
54%
42.52$200✅❌❌Y / Y⭐️ 5 (58)
$53,668
$155
86%
432$250✅❌✅Y / Y⭐️ 5 (78)
$65,978
$219
82%
427$175✅✅✅Y / Y⭐️ 3.5 (3)
$36,978
$159
60%
423$150❌❌✅Y / Y⭐️ 4.5 (29)
$69,812
$289
66%
432$0✅❌❌Y / Y⭐️ 0 (1)
$47,057
$195
62%
422$235✅❌❌Y / Y⭐️ 5 (51)
$78,239
$304
69%
42.53$275✅❌❌Y / Y⭐️ 5 (41)
$69,449
$253
75%
421$0✅✅❌Y / Y⭐️ 5 (13)
$31,271
$267
32%
42.53$225✅❌✅Y / Y⭐️ 5 (6)
$65,016
$216
76%
431$474✅❌❌Y / Y⭐️ 5 (10)
$70,846
$288
61%
431$479✅❌✅Y / Y⭐️ 4.7 (7)
$41,870
$260
44%
431$0✅❌✅Y / Y⭐️ 0 (0)
$139,874
$627
59%
432$320✅❌✅Y / Y⭐️ 4.5 (15)
$61,587
$237
71%
422$0✅❌❌Y / Y⭐️ 5 (10)
$85,395
$307
76%
42.52$0✅✅✅Y / Y⭐️ 5 (31)
$103,940
$407
69%
432$275✅❌❌Y / Y⭐️ 5 (17)
$26,982
$194
38%
422$0❌❌❌Y / Y⭐️ 5 (8)
$77,883
$266
80%
423$250✅❌✅Y / Y⭐️ 5 (27)
$98,237
$569
46%
443$400✅✅❌Y / Y⭐️ 5 (7)
$61,838
$264
64%
423$0✅❌❌Y / Y⭐️ 4.8 (17)
$198,819
$782
68%
422$258✅❌✅Y / Y⭐️ 5 (4)
$62,403
$158
100%
4230$150❌❌✅Y / Y⭐️ 4.8 (4)
$48,884
$156
83%
423$225❌❌✅Y / Y⭐️ 0 (0)
$38,650
$132
80%
422$200❌❌✅Y / Y⭐️ 5 (4)
$67,394
$180
100%
42.55$120✅❌✅Y / Y⭐️ 5 (4)

Return Metrics

26.6% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,037$36,074$54,112$72,149$90,186$180,373$541,120
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$129,374$129,374$129,374$129,374$129,374$129,374$129,374
Down Payment$43,125$43,125$43,125$43,125$43,125$43,125$43,125
Property Appreciation$5,175$10,505$15,995$21,650$27,474$59,325$246,202
Total Return$195,712$219,079$242,607$266,299$290,161$412,198$959,822

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

26.6%

Cap Rate

17.24%

Return on Investment

35.99%

property-location

9431 E Coralbell Ave LOT 83 Mesa, AZ, 85208

4 bed • 2 bath • 10 guests

Est. $827/mo

Agent

Inquire about this property

Contact Agent

183

Airbnb Investor Score

$18,037

Annual Profit

17.2%

Cap Rate

26.6%

Cash on Cash

$70,536

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $262/night at 59% occupancy ($56,459.41). Airbtics projects $284/night at 68% occupancy ($70,535).

Top 53% of comparables

Top 36% 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.

$69,901

Avg annual revenue

68%

Avg occupancy rate

$284

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

$80k

$140k

$200k

Sign up to see the data on 40 all comparables

$18,037

Profit

Revenue

$70,536

Operating Expenses

$40,781

Operating Income

$29,755

Mortgage & Taxes

$11,718

Profit (Cash Flow)

$18,037

$67,800

Cash Investment

Down Payment

$43,125

Renos & Furnishing

$19,500

Closing Costs

$5,175

Total

$67,800

DSCR Ratio

Strong

2.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.6%

Cap Rate

17.24%

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

$9,621

Deductible property tax

$863

Your total deduction

$24,971

Your adjusted annual income

$150,000 - $24,971 = $125,029

Taxes on $125,029 (30%)

$37,509

Your old tax bill

$45,000

Your new tax bill

$37,509

Estimated tax savings

$7,491

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:

2020

Size:

1,400 sqft

Type:

MANUFACTURED

Parking:

-

Heating:

Electric

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: MANUFACTURED
  • Stories: 1
  • Lot size: -
  • Building area: 1,400 sqft
  • Garage: No
  • Heating: Electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Carport
  • Amenities: -
  • Price per square foot: $123

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 22070003B
  • Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools

  • High School: Skyline High School with 4/10 star rating