1826 North 11th St Phoenix, Arizona

3 bed • 2 bath • 6 guests

Monthly Rent

$62,536

Median of 25 selected comps

$10k

$45k

$75k

$115k


2400 Sqft DT Phx Luxe Villa \| Heated Pool &Firepit	$113,172	$50,982	$386	80.4%	3	9	37	6	2	$200	✅	❌	❌	Yes / Yes	❌	⭐️ 4.85 (183)	Profile
Downtown \| New Pool \| LUXE SPA \| Arcade	$98,254	$73,866	$697	38.6%	3	8	39	4	3	$199	✅	✅	❌	Yes / Yes	❌	⭐️ 4.98 (104)	Profile
Roosevelt Historic Craftsman Home w/ Heated Pool	$93,049	$68,982	$479	53.3%	3	9	41	4	2	$225	✅	✅	❌	Yes / Yes	❌	⭐️ 4.92 (159)	Profile
Mid-Century Stunner // Large Yard and Patio for Indoor/Outdoor Living	$89,415	$63,928	$519	47.2%	3	10	18	3	3	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.4 (4)	—
Modern Home w/ Heated Pool	$79,611	$56,842	$350	62.3%	3	6	24	3	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 5 (5)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,458/mo

Avg profit / month

-$276/mo

Best profit month

Mar $5,964

Revenue Appreciation

Cash on Cash Return

-16.98%

Payback Period Days