BNBCalc Short Term Rental Rental Arbitrage Analysis 1742 W Rovey Ave, Phoenix, AZ, 85015

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$59,115

Profit (Cash Flow)

$9,430

Cash on Cash Return

109.6%

Annual Revenue

$59,115

AirDNA projects $196/night at 64% occupancy ($45,816). Airbtics projects $249/night at 65% occupancy ($59,114). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $249 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,736	$63,268	$91,852	$146,629
Occupancy	49%	72%	82%	92%
Nightly Rate	$141	$236	$300	$426

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious 3BD House\| Central PHX \| Free Parking	$40,305	$128	72%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (59)
Centrally located & cozy	$30,221	$93	76%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (146)
The Trendy Tricycle House	$33,675	$126	72%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (96)
Uptown Phoenix Hideaway	$32,876	$113	75%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (77)
The Bellissimo Escape \| Phoenix \| Pool	$81,449	$265	79%	3	3	2	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (39)
5-Bed Uptown PHX Home	$67,044	$251	72%	3	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (44)
The Link House Uptown. 3bdrm w/ heated pool & spa	$127,852	$426	82%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (13)
Central PHX, Pet-friendly, 3 Bedroom, 2 Bath House	$29,718	$135	57%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (287)
Amazing Casita Getaway in the Heart of Phoenix	$44,807	$181	66%	3	3	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (28)
Newly remodeled beauty in Phoenix	$35,285	$208	46%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (47)
Family Home w/ Peloton-Pet Friendly	$87,882	$278	84%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (24)
Private Heated Pool and a Fully Stocked Kitchen!	$61,846	$236	68%	3	2	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (24)
Uptown 3 Bedroom Home With Great Backyard	$38,181	$142	70%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (126)
The Orange House - Outdoor Entertaining in Uptown!	$22,215	$104	54%	3	2	1	$369	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
Lucas \| 3 BR Uptown PHX Home w/Free Parking	$45,398	$145	77%	3	2	3	$215	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Budget Bnb!- The Cozy Central Phoenix Condo	$35,990	$125	73%	3	2	1	$170	✅	❌	✅	Y / Y	⭐️ 4.7 (91)
Read our reviews! "K & A are the perfect hosts"+	$54,570	$153	97%	3	1	5	$59	❌	❌	❌	Y / Y	⭐️ 0 (1)
NEW Quiet Central PHX House w/ yard, jungle gym	$76,011	$236	88%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Charming retreat in the heart of Central Phoenix!	$27,220	$93	73%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (19)
Stunning PHX Escape w Lap Pool	$130,512	$379	92%	3	3	3	$210	✅	❌	✅	Y / Y	⭐️ 5 (55)
Farmhouse In The City	$83,592	$344	65%	3	2	2	$289	✅	✅	❌	Y / Y	⭐️ 5 (7)
Garden Paradise, gracious home & private yard	$40,365	$135	79%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (21)
Gated Cheerful 3-Bedroom Townhouse with Pool	$56,584	$212	72%	3	2	31	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Cozy Home-Pet friendly in PHX	$45,360	$249	45%	3	2	2	$299	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Stylish 3-bedroom in Uptown Phoenix	$79,408	$241	89%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (30)
Roomy 3 Bed 2.5 Bath Townhouse Close GCU	$42,428	$168	69%	3	2.5	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
8 Mi to Dtwn: Pet-Friendly Phoenix Home!	$48,718	$153	87%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 3.5 (6)
5 minutes to Uptown & Downtown•Private Pool•Arcade	$59,969	$318	51%	3	3	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (51)
Orange Drive Home Oasis	$78,803	$218	97%	3	2	2	$75	✅	✅	✅	Y / Y	⭐️ 5 (28)
Cozy Home Retreat \| Near GCU, Uptown PHX	$19,554	$140	32%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (2)
PHX Escape Pool + Spa -Uptown- Close to Everything	$93,330	$255	100%	3	3	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
Updated Vacation Rental in Phoenix, AZ	$149,064	$404	100%	3	3	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (15)
Phoenix Vacation Home	$41,228	$262	43%	3	2.5	30	$300	❌	✅	✅	Y / Y	⭐️ 0 (0)
Rise N Shine Uptown Home, 6 miles to Downtown Phx	$49,493	$294	46%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Phoenix Home w/ Private Patio, 4 Mi to Dtwn!	$144,882	$435	91%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)

Return Metrics

109.64% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,429	$18,859	$28,289	$37,719	$47,149	$94,298	$282,894
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	$9,429	$18,859	$28,289	$37,719	$47,149	$94,298	$282,894

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

109.64%

Payback Period Days

333

Return on Investment

109.64%

1742 W Rovey Ave Phoenix, Arizona, 85015

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$59,115

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $196/night at 64% occupancy.Projected nightly rate is $249/night at 65% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$57,579

Avg annual revenue

65%

Avg occupancy rate

$249

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

$20k

$60k

$105k

$150k

$9,430

Profit

Revenue

$59,115

Operating Expenses

$19,685

Operating Income

$39,430

Net Effective Rent

$30,000

Profit (Cash Flow)

$9,430

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

109.64%

Payback Period Days

333