BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 12202 N 138th St, Scottsdale, AZ, 85259

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$103,700

Profit (Cash Flow)

$37,539

Cash on Cash Return

436.5%

Annual Revenue

$103,700

AirDNA projects $221/night at 76% occupancy ($61,346). Airbtics projects $313/night at 65% occupancy ($74,308). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, $364 rate per night.

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

Percentiles25%50%75%90%
Revenue$43,281$71,608$105,546$143,085
Occupancy56%65%78%81%
Nightly Rate$208$296$364$471

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The Rio House~ Peaceful & serene

No image available

$63,077
$211
80%
32.53$295✅❌✅Y / Y⭐️ 5 (35)
Spectacular Hilltop Home w/Resort Like Backyard!

No image available

$58,188
$233
64%
321$200✅❌❌Y / Y⭐️ 5 (65)
Heated Pool. Fountain Hills Fabulous!

No image available

$102,668
$339
80%
323$339✅❌❌Y / Y⭐️ 5 (10)
Outdoor Oasis w/Complimentary Heated Pool, Hot Tub

No image available

$95,501
$281
92%
333$175✅✅❌Y / Y⭐️ 5 (153)
Walk to restaurants! Cozy Patio, Pool & Gas Grill

No image available

$63,442
$218
78%
322$120✅✅❌Y / Y⭐️ 5 (36)
Hillside F.H. Retreat•Large Patios & Pool•3bd2bth

No image available

$96,488
$322
80%
323$225✅✅✅Y / Y⭐️ 5 (33)
Pvt Heated Pool, Near Mayo Clinic & Hiking/Biking!

No image available

$69,978
$370
47%
323$305✅❌❌Y / Y⭐️ 4.5 (3)
View, negative edge heated pool & backyard oasis

No image available

$90,017
$361
67%
32.53$225✅✅✅Y / Y⭐️ 5 (34)
Las Colinas | Heated Pool | Spa | Southwest Living

No image available

$70,259
$311
60%
331$279✅✅❌Y / Y⭐️ 5 (50)
Peaceful, private home with pool & hot tub

No image available

$54,782
$274
53%
323$200✅✅❌Y / Y⭐️ 5 (17)
Cozy house w/ putting green, mtn. views, BBQ

No image available

$66,176
$230
77%
323$220❌❌❌Y / Y⭐️ 5 (46)
Desert Escape

No image available

$64,572
$266
65%
332$215✅✅❌Y / Y⭐️ 5 (29)
Poolside 3BR Condo | Mt Views | Luxury Community

No image available

$54,762
$174
83%
322$192✅✅❌Y / Y⭐️ 5 (36)
Luxury in Fountain Hills w/ Pool

No image available

$76,163
$312
66%
322$299✅❌❌Y / Y⭐️ 5 (12)
Four Saguaros on Sycamore

No image available

$114,120
$372
83%
32.53$275✅✅✅Y / Y⭐️ 5 (13)
Fountain Hills with Tropical Pool

No image available

$56,931
$255
61%
323$250✅❌❌Y / Y⭐️ 5 (88)
Overlook Delight with 3 Bedrooms and Amazing Views

No image available

$46,319
$169
74%
32.57$225❌❌❌Y / Y⭐️ 5 (24)
Prime Location, Mountain Views, Peaceful, Pristine

No image available

$97,064
$340
78%
327$250✅✅❌Y / Y⭐️ 5 (8)
Contemporary Southwest Desert Oasis

No image available

$50,550
$200
67%
32.52$250❌❌✅Y / Y⭐️ 5 (46)
Desert Playground

No image available

$57,505
$238
65%
323$220✅❌✅Y / Y⭐️ 5 (37)
*️⃣Luxury Scottsdale: Heated Pool and Mountain View‼️

No image available

$79,069
$379
57%
3330$200✅✅✅Y / Y⭐️ 0 (2)
Fountain Hills Home w/ Pool & Mountain Views

No image available

$127,838
$494
70%
324$310✅❌❌Y / Y⭐️ 5 (16)
A Fountain Hills Gem, Pool, BBQ, Fireplace, Bar, V

No image available

$73,572
$363
55%
331$250✅❌❌Y / Y⭐️ 0 (1)
Luxurious 3 BR/3 BA Condo w/ Spectacular Views

No image available

$40,056
$190
53%
337$400❌❌✅Y / Y⭐️ 4.5 (8)
Grand Fountain Hills Retreat

No image available

$84,720
$346
65%
322$350✅✅✅Y / Y⭐️ 5 (4)
Quiet view home with desert wash and mtn view

No image available

$44,990
$178
68%
327$195❌❌❌Y / Y⭐️ 4.5 (22)
3BR Mountainview | Private Pool | Patio | W/D

No image available

$29,331
$192
30%
322$250✅❌❌Y / Y⭐️ 4.5 (6)
Fountain Hills Escape w/ Panoramic Mtn Views!

No image available

$122,218
$526
63%
33.55$310✅❌❌Y / Y⭐️ 5 (11)
VILLA FOUNTAIN HILLS

No image available

$30,305
$180
46%
32230$219❌❌✅Y / Y⭐️ 5 (83)
Explore Fountain Hills from a Beautiful Poolside Bungalow

No image available

$106,643
$358
81%
327$275✅✅❌Y / Y⭐️ 5 (52)
Quaint condo- access to heated pool, hot tub & gym

No image available

$54,796
$197
76%
3230$160✅✅❌Y / Y⭐️ 5 (94)
Incredible VIEWS! Luxurious Resort Style Home

No image available

$69,773
$465
41%
33.530$425✅✅✅Y / Y⭐️ 0 (1)
The Getaway

No image available

$73,856
$250
78%
322$250✅❌✅Y / Y⭐️ 5 (7)
Scottsdale Luxury: City Light & Mtn View, Pool/Spa

No image available

$191,358
$679
77%
33.530$500✅✅✅Y / Y⭐️ 5 (4)
HILLTOP HOME, Incredible Views!!!

No image available

$49,484
$335
39%
323$140❌❌✅Y / Y⭐️ 5 (53)
Four Peaks Retreat

No image available

$36,079
$159
62%
325$0✅✅❌Y / Y⭐️ 5 (1)
Luxury Desert Oasis with Pool & Stunning Views.

No image available

$169,939
$469
99%
321$0✅❌❌Y / Y⭐️ 0 (2)
Fountain Hills Resort (heated) Pool/ Spa House

No image available

$74,136
$422
48%
322$0✅✅❌Y / Y⭐️ 5 (11)
Warmth of a home - with the amenities of a resort

No image available

$36,063
$167
59%
327$150✅✅❌Y / Y⭐️ 5 (10)

Return Metrics

436.5% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$37,539$75,078$112,617$150,156$187,695$375,390$1,126,171
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$37,539$75,078$112,617$150,156$187,695$375,390$1,126,171

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

436.5%

Payback Period Days

83

Return on Investment

436.5%

property-location

12202 N 138th St Scottsdale, Arizona, 85259

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide


Laws

$103,700

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $221/night at 76% occupancy ($61,346.38). Airbtics projects $313/night at 65% occupancy ($74,308).

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$74,683

Avg annual revenue

65%

Avg occupancy rate

$313

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

$30k

$80k

$135k

$190k

Sign up to see the data on 40 all comparables

$37,539

Profit

Revenue

$103,700

Operating Expenses

$25,481

Operating Income

$78,219

Net Effective Rent

$40,680

Profit (Cash Flow)

$37,539

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

436.5%

Payback Period Days

83