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 Rental Arbitrage Analysis 2220 East Beardsley Road, Phoenix, Arizona 85024, United States

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$48,976

Profit (Cash Flow)

$16,629

Cash on Cash Return

252.0%

Annual Revenue

$48,976

AirDNA projects $253/night at 51% occupancy ($47,127).

BNB Calc projects a 53% occupancy rate, $253 rate per night.

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


Return Metrics

251.95% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$16,628$33,257$49,886$66,514$83,143$166,287$498,862
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$16,628$33,257$49,886$66,514$83,143$166,287$498,862

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

251.95%

Payback Period Days

144

Return on Investment

251.95%

property-location

2220 E Beardsley Rd 1128 Phoenix, Arizona, 85024

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$2,800

Zestimate

Phoenix

Guide

Zoning

Market

Guide


Laws


Market Data

$48,976

Annual Revenue


AirDNA projects $253/night at 51% occupancy ($47,127.43).

Top 101% of comparables

Top 101% of comparables


$16,629

Profit

Revenue

$48,976

Operating Expenses

$15,547

Operating Income

$33,429

Net Effective Rent

$16,800

Profit (Cash Flow)

$16,629

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

251.95%

Payback Period Days

144

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

452,547 sqft

Year built:

2004

Size:

360,586 sqft

Type:

MFR

Parking:

-

Heating:

PACKAGE

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Apartments (Generic)
  • Stories: 3
  • Lot size: 452,547 sqft
  • Building area: 360,586 sqft
  • Garage: Yes
  • Heating: Package
  • Pool: No
  • Fireplaces: 2
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R-4
  • Land Use: Residential
  • Parcel Number: 213-08-118
  • Flood Zone: Yes, Zone 0.2

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $11,010,920
  • County Est. Land Value: $22,021,800
  • Assessed Land Value: $2,202,180
  • County Est. Structure Value: $88,087,400
  • Market Estimate: -