BNBCalc Short Term Rental Investment Analysis E University Blvd, Tucson, AZ,

3 bed • 1.5 bath • 6 guests • $350,000

BNB

Calc

Annual Revenue

$67,190

Profit (Cash Flow)

$21,166

Cap Rate

12.8%

Annual Revenue

$67,190

AirDNA projects $218/night at 43% occupancy ($34,237). Airbtics projects $197/night at 60% occupancy ($43,171). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $252 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,043	$39,839	$70,210	$102,884
Occupancy	49%	62%	73%	78%
Nightly Rate	$139	$168	$252	$348

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Sawtelle House	$34,587	$156	59%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (181)
3BD/2BA Historic Craftsman Bungalow, Steps to UofA	$54,383	$222	66%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (42)
Charm & style in the heart of Tucson	$38,697	$166	61%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (85)
Historic University Area/ Pet Friendly	$24,886	$136	46%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (123)
2 Bungalows	$102,998	$381	73%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 0 (1)
U of A \| Fenced \| 3BR 2BA \| Congress St & 4th Ave	$50,810	$142	88%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (123)
Best Location In Tucson Fully Stocked Private Home	$22,832	$101	54%	3	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (436)
3B/3BHouse w Game Rm&Coffee Bar	$28,081	$105	63%	3	3	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (149)
Cozy Retreat Near UofA –11Min to Gem Show,Jewelry!	$19,927	$56	82%	3	2	1	$80	❌	❌	✅	N / Y	⭐️ 5 (250)
Historic Adobe 3br Home in Downtown El Presidio	$32,674	$251	34%	3	1	1	$90	❌	❌	❌	N / Y	⭐️ 5 (199)
Mins from the UofA & Downtown! 3BR/2BA Entire Home	$37,109	$135	73%	3	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (89)
The Root Beer Adobe Hotel	$51,510	$244	56%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (137)
Fully Remodeled near The University and Downtown	$39,138	$149	67%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (72)
Downtown / Iron Horse Homes	$62,291	$217	74%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Historic University with Parking	$14,301	$102	35%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (22)
Sam Hughes Desert Oasis, Private Pool & Walk to UA	$78,578	$303	68%	3	3	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (52)
Downtown El Presidio, walk the trendy areas	$49,421	$256	48%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (44)
The Hidden Gem-5 mins to U of A w/ Hot Tub	$101,529	$347	78%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (41)
Central Luxury Home	$39,868	$259	40%	3	3	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (59)
Sam Hughes Bungalows - A	$63,091	$205	83%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (32)
Historic Art House - Walk to 4th Ave	$51,744	$365	37%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (6)
Mesquite Manor: Historic 3BD Home Near UofA & UMC	$52,935	$184	76%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (38)
Luxury Living in El Presidio w/ Patio and Garage	$44,562	$296	40%	3	2.5	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (7)
Cute home near downtown - private gym, courtyard	$42,556	$170	68%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (35)
Downtown Tucson House	$38,732	$203	50%	3	2.5	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (29)
Tucson Vintage Bungalow in Historic District.	$37,110	$141	67%	3	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (110)
Relaxing 3BD/2BA Oasis Near UA	$32,236	$125	66%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (41)
Cozy Home in Barrio Viejo	$46,316	$146	80%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (100)
Best Location in Tucson for UA and downtown	$40,128	$148	73%	3	2	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (109)
The Swing by Velo	$28,126	$144	52%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (7)
Fresh bungalow next to UArizona!	$44,116	$189	61%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (50)
Tucson Home w/ Wraparound Balcony, Walk to U of A!	$28,295	$158	47%	3	2	3	$155	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cozy Pop Art House -> U of A	$25,585	$112	54%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (23)
Your Own Private Resort	$73,551	$267	73%	3	3	4	$165	✅	❌	✅	Y / Y	⭐️ 5 (29)
Casa con Robles in 5 Points District of Downtown	$49,162	$397	30%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (13)
Barrio Abode w/ Guest House	$96,080	$386	66%	3	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
The Menlo Park Retreat	$36,694	$184	54%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (26)
Tucson Casa	$37,425	$158	62%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (15)
Mesquite	$28,570	$99	70%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (85)
Pet Friendly Charm-5 mins to UofA	$21,008	$93	49%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (22)

Return Metrics

23.81% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,165	$42,331	$63,496	$84,662	$105,828	$211,656	$634,969
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$381,665	$413,646	$445,951	$478,590	$511,574	$682,027	$1,484,511

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.81%

Cap Rate

12.79%

Return on Investment

39.49%

E University Blvd Tucson, Arizona

3 bed • 1.5 bath • 6 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$656,500

Zestimate

Tucson

Guide

Zoning

Market

Guide

Laws

Market Data

136

Airbnb Investor Score

$21,165

Annual Profit

12.8%

Cap Rate

23.8%

Cash on Cash

$67,190

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $218/night at 43% occupancy.Projected nightly rate is $197/night at 60% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$45,041

Avg annual revenue

60%

Avg occupancy rate

$197

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

$45k

$70k

$105k

$21,166

Profit

Revenue

$67,190

Operating Expenses

$22,415

Operating Income

$44,776

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$21,166

$88,875

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$8,375

Closing Costs

$10,500

Total

$88,875

DSCR Ratio

Strong

1.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.81%

Cap Rate

12.79%

Return on Investment

39.49%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$14,664

Your adjusted annual income

$150,000 - $14,664 = $135,336

Taxes on $135,336 (30%)

$40,601

Your old tax bill

$45,000

Your new tax bill

$40,601

Estimated tax savings

$4,399

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:

8,276 sqft

Year built:

1915

Size:

1,391 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 8,276 sqft

Building area: 1,391 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Central Air, New Ac 11/22/24

View: Neighborhood

Parking: No RV Parking, No Garage, No Driveway

Amenities: Dishwasher, Exhaust Fan, Gas Oven, Gas Range, Refrigerator, Dryer, Washer, Water Heater: Natural Gas

Price per square foot: $471

Lot Info

Zoning: -

Land Use: -

Parcel Number: 117033310

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $352,288

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $656,500

Schools

Middle School: Mansfeld Middle School with 4/10 star rating