Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 16630 N 61st Pl, Scottsdale, AZ, 85254

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$127,324

Profit (Cash Flow)

$1,500

Cash on Cash Return

13.8%

Annual Revenue

$127,324

AirDNA projects $362/night at 57% occupancy ($75,364). Airbtics projects $372/night at 70% occupancy ($95,109). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $498 rate per night.

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

Percentiles25%50%75%90%
Revenue$49,444$89,458$152,959$191,655
Occupancy58%71%82%87%
Nightly Rate$224$333$498$588

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
$127,589
$602
57%
421$250✅❌❌Y / Y⭐️ 5 (75)
$144,606
$433
85%
435$450✅❌✅Y / Y⭐️ 5 (34)
$54,431
$295
49%
42.51$348✅❌❌Y / Y⭐️ 5 (30)
$46,459
$172
69%
421$274✅❌❌Y / Y⭐️ 5 (52)
$73,455
$275
70%
421$250✅✅❌Y / Y⭐️ 5 (110)
$97,314
$348
75%
433$298✅❌✅Y / Y⭐️ 5 (107)
$61,512
$227
69%
432$279✅✅❌Y / Y⭐️ 5 (28)
$65,623
$207
85%
432$175❌✅✅Y / Y⭐️ 5 (98)
$60,207
$163
94%
42.52$344✅❌❌Y / Y⭐️ 5 (243)
$51,821
$218
61%
421$225✅❌❌Y / Y⭐️ 5 (50)
$97,511
$452
57%
422$229✅✅❌Y / Y⭐️ 5 (57)
$110,581
$357
82%
42.53$285✅❌❌Y / Y⭐️ 5 (48)
$51,774
$206
64%
432$389✅❌✅Y / Y⭐️ 5 (15)
$65,506
$390
44%
431$375✅❌❌Y / Y⭐️ 5 (10)
$70,360
$267
72%
433$300✅❌✅Y / Y⭐️ 5 (19)
$64,950
$192
87%
422$347✅❌❌Y / Y⭐️ 5 (37)
$229,074
$717
87%
432$350✅✅❌Y / Y⭐️ 4.8 (78)
$129,071
$421
82%
4230$275✅❌✅Y / Y⭐️ 5 (62)
$49,167
$238
52%
431$250✅✅❌Y / Y⭐️ 4.5 (25)
$153,654
$706
58%
421$344✅❌✅Y / Y⭐️ 5 (23)
$179,353
$501
97%
43.51$371✅❌❌Y / Y⭐️ 5 (37)
$48,541
$171
70%
42.52$249✅✅❌Y / Y⭐️ 5 (131)
$51,246
$206
62%
42.51$250✅❌❌Y / Y⭐️ 5 (47)
$99,590
$318
83%
42.53$249✅✅❌Y / Y⭐️ 5 (208)
$83,817
$302
75%
422$305✅❌❌Y / Y⭐️ 5 (87)
$57,494
$268
58%
422$200✅❌✅Y / Y⭐️ 5 (85)
$96,354
$310
80%
42.51$325✅❌✅Y / Y⭐️ 5 (53)
$148,779
$500
79%
423$299✅✅❌Y / Y⭐️ 5 (47)
$122,062
$417
79%
42.53$220❌✅✅Y / Y⭐️ 4.5 (30)
$95,906
$526
48%
435$516✅✅❌Y / Y⭐️ 0 (1)
$154,927
$587
71%
42.53$250✅❌❌Y / Y⭐️ 5 (25)
$81,725
$304
71%
42.51$250✅❌✅Y / Y⭐️ 5 (29)
$184,137
$522
95%
42.53$365✅❌✅Y / Y⭐️ 5 (4)
$60,852
$176
89%
422$225✅❌❌Y / Y⭐️ 4.7 (34)
$190,977
$890
57%
432$339✅❌✅Y / Y⭐️ 4.8 (140)
$68,923
$448
41%
431$200✅✅❌Y / Y⭐️ 5 (3)
$50,984
$160
81%
422$250❌❌✅Y / Y⭐️ 5 (97)
$105,025
$562
50%
433$400✅✅✅Y / Y⭐️ 5 (8)
$112,590
$362
83%
423$240✅❌❌Y / Y⭐️ 5 (166)
$111,649
$498
60%
433$350✅❌❌Y / Y⭐️ 5 (62)

Return Metrics

13.82% cash on cash return is a good return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,499$2,999$4,499$5,999$7,499$14,999$44,997
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$1,499$2,999$4,499$5,999$7,499$14,999$44,997

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.82%

Payback Period Days

2642

Return on Investment

13.82%

property-location

16630 N 61st Pl Scottsdale, Arizona, 85254

4 bed • 3 bath • 12 guests

Agent

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide


Laws

$127,324

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $362/night at 57% occupancy.Projected nightly rate is $372/night at 70% occupancy.

Top 56% 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.

$97,739

Avg annual revenue

70%

Avg occupancy rate

$372

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

$45k

$105k

$165k

$230k

Sign up to see the data on 40 all comparables

$1,500

Profit

Revenue

$127,324

Operating Expenses

$28,552

Operating Income

$98,772

Net Effective Rent

$97,272

Profit (Cash Flow)

$1,500

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

13.82%

Payback Period Days

2642