9450 W Newport Dr Sun City, AZ, 85351
2 bed β’ 2 bath β’ 6 guests
Est. $1,799/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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: -