property-location

1735 S 2nd Pl Phoenix, Arizona

3 bed • 2.5 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$64,176

Annual Revenue

Median of 25 selected comps

$5k

$55k

$100k

$155k

Lux Historic Villa 3 King Beds, Pool, Spa, Firepit
$152,297
$487
73%
34623$290✅✅❌Yes / Yes❌⭐️ 4.97 (202)Profile
Downtown | New Pool | LUXE SPA | Arcade
$133,878
$672
46%
34832$259✅✅❌Yes / Yes❌⭐️ 4.98 (104)Profile
Modern Home w/ Heated Pool
$103,411
$302
74%
34623$289✅❌✅Yes / Yes❌⭐️ 4.93 (335)Profile
Modern home near Chase Field & Convention Center
$98,897
$339
65%
3482.51$236❌❌✅Yes / Yes❌⭐️ 4.96 (270)Profile
Trendy Home | DT Phx | Hot Tub
$85,887
$265
75%
33721$169❌✅❌Yes / Yes✅⭐️ 4.9 (249)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,505/mo

Avg profit / month

-$547/mo

Best profit month

Mar $1,490

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-59.52%

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.