2013 N 87th Way Scottsdale, Arizona

4 bed • 3 bath • 12 guests

Monthly Rent

$99,038

Median of 25 comps selected by Morgan, creator of this analysis.

$5k

$95k

$185k

$280k


Stunning Beautiful Brand New 4 Bedroom Home Heated Pool Hot Tub	$279,416	$179,419	$934	82%	4	10	72	4	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 2.5 (130)	—
THE HOUSE - LUXE Reserve - Resort Yard - Old Town	$242,547	$163,031	$761	87.3%	4	10	59	8	2	$250	✅	✅	❌	Yes / Yes	❌	⭐️ 4.96 (218)	Profile
The Palmcroft Resort Oasis\| Par2 Golf \| 2 Masters	$170,598	$107,927	$772	60.6%	4	8	54	4	3	$0	✅	✅	❌	Yes / Yes	❌	⭐️ 4.95 (57)	Profile
Sleeps 11-Heated Pool-5 min to Old Town-Fire Pit-BBQ-King Bed	$141,446	$108,488	$803	48.2%	4	12	41	5	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 2.5 (1)	—
Old Town • Pool+Spa • Outdoor TVs • Putt Green	$138,387	$99,024	$644	58.9%	4	11	21	5	3	$0	✅	✅	✅	Yes / Yes	❌	⭐️ 4.92 (51)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$6,863/mo

Avg profit / month

$489/mo

Best profit month

Mar $10,008

Revenue Appreciation

Cash on Cash Return

79.17%

Payback Period Days