Powered by BNBCalc.com · Generated April 25, 2026

0 bed · 0 bath

Monthly Revenue Breakdown

Projected Revenue

Annual

$0

Monthly

$0

Low Est.

$0

Base

$0

High Est.

$0

ADR

$0

Occupancy

0%

RevPAR

$0

Rental projections are educated estimates based on comparable data and market trends. Actual performance will vary based on property condition, management, pricing strategy, seasonality, regulations, and market conditions. This report is not a guarantee of future income.

property-location

15095 N Thompson Peak Pkwy 1118 Scottsdale, Arizona, 85260

2 bed • 2 bath • 6 guests

Purchase Price

$36,597

Annual Revenue

Top 42% of comparables

Top 52% of comparables


Seasonality

Sign up to view the full seasonality chart

49

Airbnb Comparables

Adjust the filters to identify similar listings to yours, or exclude comparables that don't match. Your summary stats below update automatically.

$32,724

Avg rev

42%

Avg occ

$206

Avg rate

Filters

Pool
🛁 Hot tub
🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue Distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 49 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-10.48%

Cap Rate

3.94%

Profit (Cumulative)

-$12,870

$4,519

$6,500

$13,800

$1,098

Total Gain

$6,547

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.