2125 W Rose Garden Ln3 beds · 2 bathsCash flow
Airbnb Calculator
2125 W Rose Garden Ln
Phoenix, AZ 850273 beds · 2 bathsSleeps 8
Finding nearby Airbnbs to compare…
- Cash flow
- Estimated revenue
- Cash-on-cash
- Cap rate
Airbnb Calculator
Phoenix, AZ 850273 beds · 2 bathsSleeps 8
Finding nearby Airbnbs to compare…
Phoenix, AZ 850273 beds2 bathsSleeps 8
Public records: 1,231 sq ft, Single Family Residential
From 39 nearby AirbnbsEstimated from 39 nearby Airbnbs, typically 3.0 mi away, data through Sep 2026How we estimate
Keeps cash-flowing up to about $611k with 25% down
Chalet AI
Every number below is an assumption you can change. The page updates as you type, and the link keeps your changes.
71% of nights booked at $243
Gross revenue
$66,035 a year
Nearby estimate: 71% · ~259 nights
Nearby estimate: $243
3% Airbnb host fee and 10% management, of revenue
Airbnb host fee
Share of revenue
−$1,981 a year
Property management
Share of revenue. 0% if you self-manage
−$6,604 a year
Property tax, insurance, utilities, maintenance and an STR license
Property tax
Share of price, per year
−$3,710 a year
Insurance
Default: 0.5% of price
−$1,855 a year
Utilities and internet
Default for this size: $450 a month
−$5,400 a year
Maintenance
Share of price, per year
−$3,710 a year
HOA
$0 a year
STR license and permits
−$200 a year
25% down at 7% over 30 years
Down payment
$92,750 of the price
Interest rate
Default: 7%
Loan term
Mortgage payment
$1,851 a month on a $278,250 loan
−$22,214 a year
Cash flow
31%+$1,697 a month
Paid once: down payment, closing costs and furnishing
Down payment
$92,750 a year
Closing costs
Share of price
$3,710 a year
Furnishing and setup
$20,000 a year
That's the middle half of the 39 Airbnbs this estimate comes from, typically 3.0 miles away. Revenue and occupancy are Chalet's estimates from each listing's observed bookings.
For the bigger picture, see Phoenix, AZ Airbnb market data.
The dashed line is the revenue a month needs to cover its costs: $3,553, of which $3,091 is owed whether or not it's booked.
| Month | Revenue | Short of costs | Cash flow |
|---|---|---|---|
| October 2025 | $4,642 | — | +$948 |
| November 2025 | $5,016 | — | +$1,273 |
| December 2025 | $4,971 | — | +$1,234 |
| January 2026 | $5,651 | — | +$1,826 |
| February 2026 | $7,237 | — | +$3,205 |
| March 2026 | $8,221 | — | +$4,062 |
| April 2026 | $5,717 | — | +$1,883 |
| May 2026 | $5,810 | — | +$1,964 |
| June 2026 | $5,124 | — | +$1,367 |
| July 2026 | $4,496 | — | +$821 |
| August 2026 | $4,901 | — | +$1,173 |
| September 2026 | $4,248 | — | +$605 |
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.
Short-term rental owners who materially participate can often deduct part of the price in year one through cost segregation. Switch it on to see an estimate.
Keep this analysis of 2125 W Rose Garden Ln, with your changes.
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.
Zestimate® provided as is via the Zillow Zestimate API. © Zillow, Inc., 2006–2026. Use is subject to Terms of Use.
