Cash flow

208 Hazzard St3 beds · 2 bathsCash flow

Airbnb Calculator

208 Hazzard St

Bisbee, AZ 856033 beds · 2 bathsSleeps 8

Finding nearby Airbnbs to compare…

Cash flow
Estimated revenue
Cash-on-cash
Cap rate

Pronounced: sha-LAY

Make Chalet a preferred source on Google

All Real Estate Services are offered through Chalet Realty (DBA of Mahalla Realty LLC).

Texas Real Estate Commission Consumer Protection Notice Texas Real Estate Commission Information About Brokerage Services TREC Disclaimer

Chalet (“GetChalet Inc.”) provides general educational content and tools for real-estate investors. Chalet is not a law firm, CPA firm, or investment adviser, and does not provide tax, legal, or accounting advice. Nothing on this site creates a CPA-client, attorney-client, or fiduciary relationship. Tax laws change, and state rules may differ from federal rules (e.g., California decouples from federal bonus depreciation). Always consult your own qualified tax and legal professionals about your specific situation.

The term 'Airbnb' is used on our site in a colloquial sense, akin to saying 'I am going to Airbnb it.' This usage is intended to refer broadly to the concept of short-term rentals and not specifically to the Airbnb platform or services. Airbnb, Inc. is not affiliated with Chalet, nor does it endorse or sponsor our services. We use the term in this generalized manner to easily convey the idea of participating in short-term rental activities, recognizing 'Airbnb' as a term familiar to many in this context.

Affiliate & Referral Disclosure. Chalet may receive referral fees or other consideration when you engage with featured agents, lenders, cost-seg providers, or other partners referenced on this site. These relationships may influence which partners we present. We follow the FTC Endorsement Guides and aim to disclose material connections clearly and conspicuously.

Chalet (DBA of GetChalet Inc.) is not affiliated, associated, authorized, endorsed by, or in any way officially connected with Airbnb, Airbnb.com, or any of its subsidiaries or its affiliates. The official Airbnb website can be found at http://www.airbnb.com. The name "Airbnb" as well as related names, marks, emblems and images are registered trademarks of Airbnb, Inc.

Zestimate® $241k

Cash flow+$905/mo

208 Hazzard St

Bisbee, AZ 856033 beds2 bathsSleeps 8

Estimated from 3 nearby Airbnbs, typically 3.4 mi awayHow we estimate

Cash-flows $905 a month at $241k

Keeps cash-flowing up to about $369k with 25% down

Cash flow: +$905/mo; $10,855 a year, after costs and mortgage+$403 to +$1,574/mo at $35k–$52k
Estimated revenue: $42,396/yr; 44% booked at $261/nightBreaks even at 31% bookedHalf of nearby homes earn $35k–$52k
Cash-on-cash: 13.1%; On $82,582 cash to close
Cap rate: 10.5%; Before financing

It would earn about $42,396 a year, with $17,129 of operating costs and a $1,201 monthly mortgage (25% down at 7%). Its income covers the loan 1.75 times, above the 1.25 most DSCR lenders look for.

Chalet AI

Ask about 208 Hazzard St

$42,396 in, $31,541 out

Every number below is an assumption you can change. The page updates as you type, and the link keeps your changes.

Share of revenuePer year

44% of nights booked at $261

Gross revenue

$42,396 a year

$42,396

Occupancy

Nearby estimate: 44% · ~161 nights

Nightly rate

Nearby estimate: $261

3% Airbnb host fee and 10% management, of revenue

Airbnb host fee

Share of revenue

−$1,272 a year

−$1,272

Property management

Share of revenue. 0% if you self-manage

−$4,240 a year

−$4,240

Property tax, insurance, utilities, maintenance and an STR license

Property tax

Share of price, per year

−$2,407 a year

−$2,407

Insurance

Default: 0.5% of price

−$1,204 a year

$/yr

−$1,204

Utilities and internet

Default for this size: $450 a month

−$5,400 a year

$/yr

−$5,400

Maintenance

Share of price, per year

−$2,407 a year

−$2,407

HOA

$0 a year

$/mo

STR license and permits

−$200 a year

$/yr

−$200

Net operating income

60%

$25,267

25% down at 7% over 30 years

Down payment

$60,175 of the price

Interest rate

Default: 7%

Loan term

yrs

Mortgage payment

$1,201 a month on a $180,525 loan

−$14,412 a year

−$14,412

Cash flow

26%

+$10,855

+$905 a month

Paid once: down payment, closing costs and furnishing

Down payment

$60,175 a year

$60,175

Closing costs

Share of price

$2,407 a year

$2,407

Furnishing and setup

$20,000 a year

$20,000

Nearby Airbnbs like it earn $35k–$52k a year

That's the middle half of the 3 Airbnbs this estimate comes from, typically 3.4 miles away. Revenue and occupancy are Chalet's estimates from each listing's observed bookings.

Lowest $23.9kMiddle half $35.5k–$51.6kHighest $56.2k

This home$23.9k$56.2ka year, darker earns more

Downtown Bisbee Home w- Unique Mountain Views$56,2293.3 mi · 39% booked at $385/night
Ideal location, views, 2 decks, garage, AC,$47,0303.4 mi · 60% booked at $212/night
Bisbee hillside home$23,9284.0 mi · 34% booked at $185/night

Nearby Airbnbs, closest first
Listing	Distance	Revenue/yr	Occupancy	Nightly rate
Downtown Bisbee Home w- Unique Mountain Views	3.3 mi	$56,229	39%	$385
Ideal location, views, 2 decks, garage, AC,	3.4 mi	$47,030	60%	$212
Bisbee hillside home	4.0 mi	$23,928	34%	$185

$57k from rent, $36k if it gains 5% a year

Over 5 years, then a sale. Assumes the home gains 5% a year, revenue grows 1.5% a year, owning costs grow 3% a year, and 6% selling costs. A projection, not a promise.

Total profit: $93,393; On $82,582 cash to close
Yearly return (IRR): 19.7%; 2.1× your cash back
Sale price in year 5: $307k; From $241k today
Cash flow over 5 years: $57,137; Before any tax deduction

Short-term rental owners who materially participate can often deduct a large share of the price in year one through cost segregation. Switch it on to see an estimate.

What to do next

Airbnbs for sale in Arizona

Keep this analysis of 208 Hazzard St, with your changes.

How we estimate

Revenue: Chalet's estimate of what a 3-bedroom Airbnb at 208 Hazzard St could book in a year, from 3 comparable Airbnbs nearby and their observed bookings. It's gross revenue: before the Airbnb host fee, management and every other cost. The occupancy and nightly rate are the ones behind that estimate.
Price: Zillow's Zestimate for the address until you change it. Use the asking price if the home is listed.
Costs: Defaults you can change: 10% management and a 3% Airbnb host fee (of revenue); 1% property tax and 1% maintenance (of price, per year); insurance at 0.5% of price; utilities and internet at $150 a month plus $100 per bedroom; $200 a year for an STR license.
Financing: 25% down, 7% interest over 30 years, 1% closing costs and $20,000 to furnish, unless you change them.
Returns: Cash flow is revenue minus every cost and the mortgage. Cash-on-cash divides a year of cash flow by the cash to close. Cap rate divides net operating income by the price.
Other sites: Other calculators pick different comparable homes, time windows and defaults, so their numbers differ. Compare the comparable homes, not just the headline.

Disclaimer. This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.

Airbnb Investment Analysis: 208 Hazzard St, Bisbee, AZ 85603 | $42,396 Avg Annual Revenue

208 Hazzard St

TOOLS & CALCULATORS

LEARNING & RESOURCES

SERVICES & PARTNERS

MARKET INSIGHTS

208 Hazzard St

Cash-flows $905 a month at $241k

Ask about 208 Hazzard St

$42,396 in, $31,541 out

Nearby Airbnbs like it earn $35k–$52k a year

$57k from rent, $36k if it gains 5% a year

What to do next

How we estimate