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 9450 W Newport Dr, Sun City, AZ 85351

2 bed β€’ 2 bath β€’ 6 guests β€’ $375,000

BNB

Calc

Annual Revenue

$39,227

Profit (Cash Flow)

-$4,849

Cap Rate

5.5%

Annual Revenue

$39,227

AirDNA projects $179/night at 60% occupancy ($39,227). Airbtics projects $164/night at 45% occupancy ($26,955). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $179 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,731$27,014$41,838$47,246
Occupancy36%46%54%57%
Nightly Rate$123$156$206$220

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
55+ Golfers Paradise! W/ Charming community

No image available

$18,337
$167
30%
222$0βœ…βœ…βŒY / Y⭐️ 5 (20)
Cheerful & quiet 2bd home, perfectly located

No image available

$42,102
$146
75%
22200$150βœ…βŒβŒY / Y⭐️ 5 (27)
Sun City House Rental

No image available

$14,105
$94
41%
2128$20❌❌❌Y / Y⭐️ 5 (21)
Comfortable 2BR | Pool | Patio | Game Room

No image available

$22,502
$116
53%
2230$174βœ…βŒβŒY / Y⭐️ 4.5 (2)
Welcome Snowbirds to Rey Madera Casa!

No image available

$42,974
$218
52%
225$150❌❌❌Y / Y⭐️ 5 (7)
Sun City listing! Welcome! 55+ Community

No image available

$26,507
$126
56%
227$150❌❌❌Y / Y⭐️ 5 (12)
5 star resort home ,pool,fire pit,Tvs massage tub

No image available

$32,017
$243
36%
224$0βœ…βœ…βœ…Y / Y⭐️ 5 (2)
T's Desert oasis steps from pool!

No image available

$24,559
$122
55%
2230$100βœ…βœ…βŒY / Y⭐️ 5 (1)
Extended AZ Getaway w/ Community Amenities!

No image available

$29,691
$208
39%
2230$155βœ…βœ…βœ…Y / Y⭐️ 3 (3)

Return Metrics

-5.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,848-$9,697-$14,545-$19,394-$24,243-$48,486-$145,459
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$300,000$300,000$300,000$300,000$300,000$300,000$300,000
Down Payment$75,000$75,000$75,000$75,000$75,000$75,000$75,000
Property Appreciation$11,250$22,837$34,772$47,065$59,727$128,968$535,223
Total Return$381,401$388,140$395,226$402,671$410,484$455,482$764,763

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.22%

Cap Rate

5.45%

Return on Investment

10.87%

property-location

9450 W Newport Dr Sun City, AZ, 85351

2 bed β€’ 2 bath β€’ 6 guests

Est. $1,799/mo

Agent

This property is for sale!

Contact Agent

-8

Airbnb Investor Score

-$4,848

Annual Profit

5.5%

Cap Rate

-5.2%

Cash on Cash

$39,227

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $179/night at 60% occupancy ($39,227.2). Airbtics projects $164/night at 45% occupancy ($26,955).

Top 11% of comparables

Top 41% 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.

$26,743

Avg annual revenue

45%

Avg occupancy rate

$164

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$25k

$35k

$45k

Sign up to see the data on 10 all comparables

-$4,849

Profit

Revenue

$39,227

Operating Expenses

$18,780

Operating Income

$20,448

Mortgage & Taxes

$25,296

Profit (Cash Flow)

-$4,849

$92,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$6,500

Closing Costs

$11,250

Total

$92,750

DSCR Ratio

Weak

0.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.22%

Cap Rate

5.45%

Profit (Cummulative)

-$4,849

$300,000

$6,500

$11,250

$0

Total Gain

$10,085

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

$17,798

Deductible property tax

$3,712

Your total deduction

$86,474

Your adjusted annual income

$150,000 - $86,474 = $63,526


Taxes on $63,526 (30%)

$19,058

Your old tax bill

$45,000

Your new tax bill

$19,058


Estimated tax savings

$25,942

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: -