property-location

11309 Harvester Marana, Arizona

4 bed • 2 bath • 8 guests

Monthly Rent

$51,198

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$408
Occupancy
34%

$0k

$35k

$70k

$105k

Golfers Paradise - Access to ICON Private Gallery and Dove Mountain Golf Club!
$102,666
$55,119
$1,177
23.9%
4810543$0✅❌❌Yes / Yes❌⭐️ 2.45 (71)

—

Serene Dove Mountain Luxury | Heated Pool & Spa
$95,064
$53,761
$844
30.9%
475643$350✅✅✅Yes / Yes❌⭐️ 5 (10)Profile
Gorgeous 4BR Home w/Heated Pool & Mtn Views
$80,960
$54,551
$451
49.2%
484042$0✅✅✅Yes / Yes❌⭐️ 4.95 (38)Profile
Brand NEW Premier new-build oasis in Dove Mountain - with hot tub heated pool.
$75,986
$19,472
$719
29%
483343$0✅❌❌Yes / Yes❌⭐️ 2.5 (3)

—

Marana Resort Home | Private Pool Hot Tub & Golf
$63,467
$43,973
$692
25.1%
488643$0❌❌❌Yes / No❌⭐️ 2.35 (3)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,288/mo

Avg profit / month

-$189/mo

Best profit month

Mar $3,217

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-7.51%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.