Cash flowNeeds a price

2799 Kempa Dr

Lakeside, Pinetop-Lakeside, AZ 859293 beds2 bathsSleeps 8

Estimated from 10 nearby Airbnbs, typically 0.9 mi awayHow we estimate

Pays for itself at a price up to about $354k

With 25% down at 7%. Zillow has no estimate for this address. Add the asking price for cash flow and returns.

Asking price

Cash flow: —; Needs a price
Estimated revenue: $40,966/yr; 57% booked at $228/nightHalf of nearby homes earn $38k–$47k
Cash-on-cash: —; Needs a price
Cap rate: —; Needs a price

Chalet AI

Ask about 2799 Kempa Dr

Nearby Airbnbs like it earn $38k–$47k a year

That's the middle half of the 10 Airbnbs this estimate comes from, typically 0.9 miles away. Revenue and occupancy are Chalet's estimates from each listing's observed bookings.

Lowest $24.6kMiddle half $38.3k–$47.1kHighest $89.5k

This home$24.6k$89.5ka year, darker earns moreSign up free to see

Mountain Cabin with a view$39,3310.3 mi · 61% booked at $205/night
Bear Crossing Cabin-LakesideViews-Hot Tub$48,5500.3 mi · 100% booked at $229/night
Waterfront Lakeside Home - 1 Block to Boat Ramp$89,4590.4 mi · 98% booked at $322/night
Location Location Quiet Cottage near everything•••0.8 mi
Recently Built Forest Refuge 1 Mi to Rainbow Lake•••0.9 mi
Dana Rosa True Log Home In The Pines•••0.9 mi
Lakehome w-hot tub at Rainbow Lake in Gated Neighb•••1.1 mi
A-frame Cabin at Rainbow Lake•••1.2 mi

Nearby Airbnbs, closest first
Listing	Distance	Revenue/yr	Occupancy	Nightly rate
Mountain Cabin with a view	0.3 mi	$39,331	61%	$205
Bear Crossing Cabin-LakesideViews-Hot Tub	0.3 mi	$48,550	100%	$229
Waterfront Lakeside Home - 1 Block to Boat Ramp	0.4 mi	$89,459	98%	$322
Location Location Quiet Cottage near everything	0.8 mi	•••	•••	•••
Recently Built Forest Refuge 1 Mi to Rainbow Lake	0.9 mi	•••	•••	•••
Dana Rosa True Log Home In The Pines	0.9 mi	•••	•••	•••
Lakehome w-hot tub at Rainbow Lake in Gated Neighb	1.1 mi	•••	•••	•••
A-frame Cabin at Rainbow Lake	1.2 mi	•••	•••	•••

What to do next

Airbnbs for sale in Arizona

Keep this analysis of 2799 Kempa Dr, with your changes.

How we estimate

Revenue: Chalet's estimate of what a 3-bedroom Airbnb at 2799 Kempa Dr could book in a year, from 10 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: The price you enter. 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.

Cash flow

2799 Kempa Dr3 beds · 2 bathsCash flow

Airbnb Calculator

2799 Kempa Dr

Lakeside, Pinetop-Lakeside, AZ 859293 beds · 2 bathsSleeps 8

Finding nearby Airbnbs to compare…

Cash flow
Estimated revenue
Cash-on-cash
Cap rate

2799 Kempa Dr

Pays for itself at a price up to about $354k

Ask about 2799 Kempa Dr

Nearby Airbnbs like it earn $38k–$47k a year

What to do next

How we estimate

2799 Kempa Dr

TOOLS & CALCULATORS

LEARNING & RESOURCES

SERVICES & PARTNERS

MARKET INSIGHTS

2799 Kempa Dr

Pays for itself at a price up to about $354k

Ask about 2799 Kempa Dr

Nearby Airbnbs like it earn $38k–$47k a year

What to do next

How we estimate