BNBCalc Short Term Rental Rental Arbitrage Analysis 2074 E Greenway Dr

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$48,260

Profit (Cash Flow)

-$2,870

Cash on Cash Return

-33.4%

Annual Revenue

$48,260

AirDNA projects $248/night at 67% occupancy ($60,688). Airbtics projects $181/night at 73% occupancy ($48,259). Airbtics predicts this property will perform in the 37% revenue percentile

BNB Calc projects a 73% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,126	$52,855	$68,824	$76,071
Occupancy	66%	73%	86%	90%
Nightly Rate	$165	$182	$203	$214

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Huge Fun 3 Bedroom Tempe Townhouse!	$27,548	$116	58%	3	3	2	$190	✅	❌	✅	Y / Y	⭐️ 4.8 (182)
Relaxing Getaway for Friends&Family w/ Heated Pool	$72,496	$210	89%	3	2	2	$240	✅	❌	✅	Y / Y	⭐️ 4.8 (43)
Sparkling Pool & Putting Green! Your Tempe Getaway	$41,373	$130	75%	3	2	2	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (241)
Fully redone home, heated pool & putting green!	$63,669	$173	93%	3	3	4	$350	✅	❌	❌	Y / Y	⭐️ 4.9 (69)
Designer Decorated with Heated Pool. Pet Friendly!	$52,189	$204	65%	3	2	3	$279	✅	❌	✅	Y / Y	⭐️ 5 (9)
Tempe Getaway \| Pool \| Putting Green	$32,873	$169	44%	3	2	1	$279	✅	❌	❌	Y / Y	⭐️ 4.8 (171)
Amazing Private Pool/Games/Well Stocked/Quiet area	$55,634	$200	69%	3	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (100)
NEW Modern Tempe Farmhouse * Remodel * Yard+Pool	$52,533	$164	80%	3	2	2	$199	✅	❌	✅	Y / Y	⭐️ 4.9 (109)
Bright Home w/ Chef's Kitchen, Private Pool, Golf	$67,719	$191	90%	3	2	2	$152	✅	❌	❌	Y / Y	⭐️ 4.7 (78)
Mighty Palms and Pool! Remodeled home in Tempe!	$67,647	$255	71%	3	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (76)

Return Metrics

-33.37% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,870	-$5,740	-$8,610	-$11,480	-$14,350	-$28,700	-$86,102
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	-$2,870	-$5,740	-$8,610	-$11,480	-$14,350	-$28,700	-$86,102

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-33.37%

Payback Period Days

Return on Investment

-33.37%

2074 E Greenway Dr Tempe, Arizona, 85282-7432

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,738

Zestimate

Tempe

Guide

Zoning

Guide

Laws

$48,260

Annual Revenue

BNBCalc predicts this property will get $181 per night with 73% occupancy, putting it in the top 37% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$53,368

Avg annual revenue

73%

Avg occupancy rate

$181

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

$25k

$40k

$55k

$75k

-$2,870

Profit

Revenue

$48,260

Operating Expenses

$18,274

Operating Income

$29,986

Net Effective Rent

$32,856

Profit (Cash Flow)

-$2,870

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-33.37%

Payback Period Days