BNBCalc Short Term Rental Cohost Analysis 10224 E Desert Cove Ave

5 bed • 4 bath • 15 guests • $2,735,700

BNB

Calc

Owner income

$141,943

Per year

This Airbnb could earn an additional

$8,738

Per month vs a Long-Term Rental

Annual Revenue range

$209,295 - $454,225

Annual Revenue

$202,776

AirDNA projects $756/night at 48% occupancy ($132,539). Airbtics projects $974/night at 57% occupancy ($202,776). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $974 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$122,792	$209,295	$302,786	$454,225
Occupancy	49%	59%	66%	81%
Nightly Rate	$671	$953	$1,223	$1,497

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4Million$ Waterslide+Theatre+Gym+SportCourt	$328,281	$1,527	58%	5	5	3	$450	✅	✅	❌	Y / Y	⭐️ 4.8 (26)
Grand Palms - Luxury Scottsdale Estate w/ Pool	$334,452	$1,206	75%	6	3	2	$485	✅	✅	✅	Y / Y	⭐️ 4.8 (64)
Private Mini-Resort w/ Salt water pool & spa- NEW!	$108,972	$471	60%	5	5	1	$825	✅	✅	❌	Y / Y	⭐️ 5 (14)
Desert Pickle-ball Paradise in Scottsdale	$426,626	$1,752	66%	6	5	3	$485	✅	✅	❌	Y / Y	⭐️ 5 (57)
The Oasis Scottsdale	$280,906	$1,209	63%	6	7	5	$350	✅	✅	✅	Y / Y	⭐️ 4.9 (82)
Scottsdale Oasis \| Pool, Golf, Tennis/Pickleball	$375,298	$1,403	73%	6	6	3	$400	✅	✅	❌	Y / Y	⭐️ 5 (49)
PrivateParadiseResort w/Waterslide+Basketball+Golf	$225,160	$1,101	55%	5	3	3	$390	✅	✅	❌	Y / Y	⭐️ 4.8 (50)
Million$Luxury Dream Villa+SportCourt+PuttPutt+Spa	$145,327	$1,028	38%	6	5	3	$390	✅	✅	❌	Y / Y	⭐️ 4.6 (61)
6Br/5bath-Multimillion Dollar Resort in Scottsdale	$253,449	$1,358	50%	6	5	3	$600	✅	✅	✅	Y / Y	⭐️ 5 (139)
Paradise Awaits you in this Modern Scottsdale Gem!	$145,736	$653	60%	5	3	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (14)
Million $ Resort Backyard+Volleyball+SplashPad+Spa	$147,990	$1,105	36%	6	3	3	$450	✅	✅	❌	Y / Y	⭐️ 4.7 (14)
Preston by AvantStay \| Bball Court, Pool & Hot Tub	$197,235	$762	67%	6	4	1	$556	✅	✅	❌	Y / Y	⭐️ 4.9 (36)
♥Idyllic Resort♥WaterSlide♥Pikle-Ball♥Golf♥BBQ♥Spa	$377,620	$2,081	48%	5	6	3	$695	✅	✅	✅	Y / Y	⭐️ 5 (15)
Pool, Hot Tub, Sport Court, Billiards, Arcade MORE	$396,657	$1,271	84%	5	3	2	$425	✅	✅	❌	Y / Y	⭐️ 5 (39)
Sleep 14 Spring Training\|Hot tub\| MILS\| 9 TV\| Big	$105,884	$677	41%	6	6	2	$570	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
❤ Lux Family Haven❤WaterSlide❤Pickle-Ball❤Golf❤Spa	$165,343	$727	57%	5	6	3	$695	✅	✅	✅	Y / Y	⭐️ 4.5 (8)
Entertaining Scottsdale Estate -Pickleball & more!	$167,204	$564	81%	5	5	1	$785	✅	✅	✅	Y / Y	⭐️ 5 (14)
Aerie Resort6000 sqftWaterSlidePickleBall*Golf	$294,221	$1,467	52%	5	6	3	$695	✅	✅	✅	Y / Y	⭐️ 4.8 (5)
☞Private Resort \| 6000ft² \| Hot Tub+BBQ+Pool+Golf	$183,807	$922	50%	5	6	3	$695	✅	✅	✅	Y / Y	⭐️ 5 (11)
♥Five Star♥Lux Resort♥Water-Slide♥PickleBall♥Golf♥	$242,066	$1,266	49%	5	6	3	$695	✅	✅	✅	Y / Y	⭐️ 4.7 (17)
Scottsdale Paradise: Modern Luxe w/ Pool & Putt	$137,696	$736	50%	5	4	3	$500	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Welcome to Casa Blanca! Our stunning Oasis in AZ	$252,204	$950	71%	5	5	3	$500	✅	✅	❌	Y / Y	⭐️ 5 (12)
Sunridge by AvantStay \| Gorgeous Scottsdale Estate	$92,712	$314	71%	5	4	1	$525	✅	✅	✅	Y / Y	⭐️ 4.5 (9)
Hot Pool! 3500ft² Modern 5Br Home Superb Yard	$149,760	$499	82%	5	4	3	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (16)
Tropical Sports Paradise! 5 bdr	$115,077	$509	60%	5	3	3	$275	✅	✅	❌	Y / Y	⭐️ 4.9 (23)
Fabulous Vacation Oasis, Casa Camino	$230,071	$962	65%	5	4	4	$450	✅	✅	❌	Y / Y	⭐️ 5 (20)
$5M Lux Estate\|5BR w/En-Suites\|Pickleball\|Pool\|Spa	$267,141	$840	84%	5	7	3	$575	✅	✅	❌	Y / Y	⭐️ 5 (16)
NEW! Scottsdale Magnolia Home w/Guest House	$241,447	$1,027	56%	6	6	1	$795	✅	✅	❌	Y / Y	⭐️ 5 (8)
Mountain Views *Htd Pool/Spa & Amenities Galore!	$83,361	$438	52%	5	4	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Entertaining Scottsdale Estate - Pickle-ball, B-ball, Golf & more!	$267,649	$1,108	66%	5	5	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Serene in Scottsdale-5BR w/Pool, Hot Tub + Gym	$248,072	$800	83%	5	4	2	$350	✅	❌	❌	Y / Y	⭐️ 4.9 (35)
Harmony Hacienda - Private Courtyard & Heated Pool	$188,564	$805	64%	5	5	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Luxury Retreat w/ Resort Style Backyard & Pool	$175,680	$750	64%	5	6	30	$350	✅	✅	❌	Y / Y	⭐️ 0 (0)
Mountain Views! Huge Yard with Amenities Galore - BBQ - Firepit - Sport Court - Tether Ball - TV's i	$51,539	$320	44%	5	5	2	$360	✅	✅	❌	Y / Y	⭐️ 0 (0)
Grand Palms - Relax in Luxury at a Palm-Fringed Estate	$61,781	$469	36%	6	3	4	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (121)
Grand Palms - Relax in the Lap of Luxury	$131,760	$1,000	36%	6	3	5	$250	✅	✅	❌	Y / Y	⭐️ 5 (1)
Luxe 5Bd/4Ba•Heated Pool•Billiards•Putting Green	$407,000	$2,002	55%	5	4	3	$475	✅	❌	❌	Y / Y	⭐️ 5 (19)
Lux Scottsdale priv putting grn/ pool /5bd+ 5esuit	$98,820	$450	60%	5	6	30	$500	✅	✅	❌	Y / Y	⭐️ 4.8 (4)
Casa Palacio by Parsons Villas \| Tennis Court, Water Slide, Putting Green	$218,551	$1,494	37%	6	4	1	$621	✅	✅	❌	Y / Y	⭐️ 4.7 (19)

10224 E Desert Cove Ave Scottsdale, Arizona, 85260-6300

5 bed • 4 bath • 15 guests

This property is for sale!

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

$202,776

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $756/night at 48% occupancy.Projected nightly rate is $974/night at 57% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$209,989

Avg annual revenue

57%

Avg occupancy rate

$974

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

$50k

$175k

$295k

$430k

$40,555

Profit

Revenue

$202,776

Cleaning

$22,078

Cohost commission

$40,555

Owner payout

$141,943

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

48,352 sqft

Year built:

1991

Size:

4,011 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
10144 E Sahuaro Dr	5	3	2,628	-	40,119	1980	$1,500,000	-
10406 E Cortez Dr	5	5	4,736	-	24,412	1996	$2,590,000	55
10110 E Cortez Dr	4	6	3,769	-	35,257	1989	$1,300,000	33
9715 E Cholla St	4	4	3,667	-	47,925	1978	$1,595,000	14
9810 E Desert Cove Ave	4	3	3,907	-	49,557	1979	$2,000,000	134
10111 E Cholla St	4	4	4,570	-	48,177	1985	$2,050,000	33
11267 N 98th Pl	5	7	6,790	-	52,921	2021	$8,200,000	78
10141 E Cholla St	-	5	4,964	-	48,103	1985	$1,500,000	-
12090 N 103rd Pl	5	4	4,753	-	47,887	1987	$2,200,000	134
9797 E Cortez St	5	4	3,130	-	103,922	1985	$2,800,000	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 48,352 sqft

Building area: 4,011 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-35

Land Use: Residential

Parcel Number: 217-26-051A

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed: 2023

Assessed Value: $166,460

County Est. Land Value: $332,900

Assessed Land Value: -

County Est. Structure Value: $1,331,700

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
05/10/23	$1,700,000	25%	Jeremy Langlois, Erica Langlois
Invalid Date	$89,000	0%	Zvonar James L

Ownership

Name: Jeremy Langlois

Owner Occupied: Yes

Owner Mailing Address: 10224 E Desert Cove Ave, Scottsdale, Az 85260

Years Owned: 15

Home Equity: -

Mortgage Balance Remaining: $300,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Laguna Elementary School with 7/10 star rating
Middle School: Mountainside Middle School with 8/10 star rating
High School: Desert Mountain High School with 7/10 star rating