BNBCalc Short Term Rental Rental Arbitrage Analysis 2601 W Broadway Blvd

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$30,604

Profit (Cash Flow)

-$3,303

Cash on Cash Return

-75.9%

Annual Revenue

$30,604

AirDNA projects $148/night at 59% occupancy ($31,893). Airbtics projects $133/night at 63% occupancy ($30,603). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 63% occupancy rate, $133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,831	$27,734	$41,100	$60,014
Occupancy	56%	69%	77%	79%
Nightly Rate	$81	$108	$144	$204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Adorable one-bedroom with parking on premises	$18,370	$71	69%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (48)
Desert Getaway • Private Studio	$12,601	$74	44%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 4.8 (46)
1 Bedroom Suite at Tucson Golf Resort	$30,454	$101	81%	1	1	2	$20	✅	✅	❌	Y / Y	⭐️ 5 (17)
1 Bedroom Suite at Tucson Golf Resort	$39,663	$139	77%	1	1	2	$20	✅	✅	❌	Y / Y	⭐️ 5 (1)
1 Bedroom Suite at Tucson Golf Resort	$30,060	$105	77%	1	1	2	$20	✅	✅	❌	Y / Y	⭐️ 5 (1)
Wyndham Starr Pass Golf Suites \| 1BR/1BA King Blc	$26,849	$131	56%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Wyndham Starr Pass Golf Suites \| 1BR/1BA King Blc	$28,288	$131	59%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (4)
1 Bedroom Row House near Arizona's Tucson Mountain	$27,217	$96	76%	1	1	2	$20	✅	✅	❌	Y / Y	⭐️ 4.8 (39)
1 Bedroom Suite at Tucson Golf Resort	$41,118	$144	77%	1	1	2	$20	✅	✅	❌	Y / Y	⭐️ 4.7 (6)
1 Bedroom Suite at Tucson Golf Resort	$29,720	$105	76%	1	1	2	$20	✅	✅	❌	Y / Y	⭐️ 4.8 (5)
1 Bedroom Row House - a Southwest Vacation Jewel	$41,118	$144	77%	1	1	2	$20	✅	✅	❌	Y / Y	⭐️ 4.8 (25)
1 Bedroom Row House at Tucson Golf Resort	$40,593	$144	76%	1	1	2	$20	✅	✅	❌	Y / Y	⭐️ 4.8 (22)
1 Bedroom Casita Suite - a Serene Desert Dream	$42,276	$144	77%	1	1	2	$65	✅	✅	❌	Y / Y	⭐️ 4.6 (5)
1BD 1Bath Entire Condo!	$21,734	$64	87%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (142)
Peaceful, close to everything, private entrance	$17,600	$67	67%	1	1	3	$60	❌	❌	❌	N / Y	⭐️ 5 (118)
Luxury Starr Pass Golf Resort Villa	$45,056	$199	61%	1	1	2	$75	✅	✅	❌	Y / Y	⭐️ 4.9 (19)
Wyndham Starr Pass Golf Suites \| 1BR/1BA King Blc	$27,538	$132	57%	1	1	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
West Tucson Guesthouse	$9,945	$86	30%	1	1	2	$75	✅	❌	✅	N / Y	⭐️ 5 (195)
1 Bedroom Suite at Tucson Resort (3)	$22,428	$77	78%	1	1	2	$20	✅	✅	❌	Y / Y	⭐️ 5 (2)
Wyndham Starr Pass Gulf Suites \| 1BR/1BA King Blc	$30,195	$125	66%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Wyndham Starr Pass Gulf Suites \| 1BR/1BA King Blc	$30,652	$125	67%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Wyndham Starr Pass Gulf Suites \| 1BR/1BA King Blc	$32,483	$125	71%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Welcome To Starr Pass Golf Suites 1B#1	$44,798	$408	30%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (11)
Tucson Home w/ BBQ & Patio, 5 Mi to ‘A’ Mountain!	$56,376	$372	40%	1	1	2	$140	✅	✅	❌	Y / Y	⭐️ 4.6 (17)
Bird paradise in a gorgeous Starr Pass Golf Casita	$30,869	$144	58%	1	1	6	$100	✅	✅	❌	Y / Y	⭐️ 5 (57)
Bright Tucson Townhome, Golf Course On-Site!	$34,232	$199	47%	1	1	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
1 Bedroom Suite at Tucson Resort (2)	$16,188	$54	79%	1	1	2	$20	✅	✅	❌	Y / Y	⭐️ 4.9 (24)
1 Bedroom Suite at Tucson Resort (4)	$21,397	$75	76%	1	1	2	$20	✅	✅	❌	Y / Y	⭐️ 4.7 (20)
Tumamoc Townhouse	$20,886	$74	76%	1	1	5	$75	✅	✅	✅	Y / Y	⭐️ 5 (7)
El Cuartito Azul	$18,165	$80	58%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (58)
Relaxing Starr Pass Golf Suites- One Bedroom	$23,463	$90	70%	1	1	2	$20	✅	✅	❌	N / Y	⭐️ 5 (3)
Delightful Starr Pass Golf Suites- One Bedroom	$19,697	$77	68%	1	1	2	$20	✅	✅	❌	N / Y	⭐️ 5 (6)
Star Pass 1 BR with Sleeper Sofa	$23,708	$82	79%	1	1	2	$0	✅	✅	✅	Y / Y	⭐️ 3.8 (4)
1 Bedroom Suite at Tucson Resort (5)	$26,783	$90	80%	1	1	2	$20	✅	✅	❌	Y / Y	⭐️ 4 (1)
1 BR KING Bed View Resort	$47,244	$185	69%	1	1	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (11)
Tumamoc Hillside Retreat	$31,769	$112	77%	1	1	7	$65	❌	❌	❌	Y / Y	⭐️ 5 (82)
Amy's Art Studio	$13,934	$93	39%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (8)
Welcome To Starr Pass Golf Suites 1B#2	$12,053	$89	37%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-75.92% 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)	-$3,302	-$6,605	-$9,908	-$13,210	-$16,513	-$33,026	-$99,080
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	-$3,302	-$6,605	-$9,908	-$13,210	-$16,513	-$33,026	-$99,080

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-75.92%

Payback Period Days

Return on Investment

-75.92%

2601 W Broadway Blvd Tucson, Arizona, 85745-1773

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,494

Zestimate

Tucson

Guide

Zoning

Market

Guide

Laws

Market Data

$30,604

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $148/night at 59% occupancy.Projected nightly rate is $133/night at 63% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$28,487

Avg annual revenue

63%

Avg occupancy rate

$133

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

$10k

$25k

$40k

$55k

-$3,303

Profit

Revenue

$30,604

Operating Expenses

$15,978

Operating Income

$14,625

Net Effective Rent

$17,928

Profit (Cash Flow)

-$3,303

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-75.92%

Payback Period Days