BNBCalc Short Term Rental Rental Arbitrage Analysis 3015 N Scottsdale Rd, Scottsdale, AZ, 85251

2 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Report by:

Sara S

talluts21@gmail.com

Annual Revenue

$40,926

Profit (Cash Flow)

-$5,195

Cash on Cash Return

-77.2%

Annual Revenue

$40,926

AirDNA projects $165/night at 65% occupancy ($39,172). Airbtics projects $120/night at 68% occupancy ($29,803). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 83% occupancy rate, $135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,325	$33,133	$43,775	$50,220
Occupancy	56%	71%	83%	86%
Nightly Rate	$102	$120	$135	$148

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Glamorous Old Town Scottsdale Retreat 2 BR 2 Bath	$27,951	$106	63%	2	2	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (136)
Heated Pool! Camelback Getaway!	$29,286	$126	57%	2	2	1	$125	✅	✅	✅	Y / Y	⭐️ 5 (49)
Stunning 2BR Condo w/Heated Pool Prime Location	$21,311	$114	46%	2	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.5 (31)
Snug 2BR Condo w/ Pool, Patio, W/D near Old Town	$34,620	$100	88%	2	2	2	$92	✅	✅	❌	Y / Y	⭐️ 5 (90)
Casa De Los Caballeros	$26,454	$94	72%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (100)
2 BR in Old Town Scottsdale	$16,883	$114	33%	2	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Old Town Scottsdale Gem \| Pool	$35,829	$134	69%	2	2	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (11)
Perfectly located 2bdrm suite w/patio	$20,047	$118	43%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Spacious 2 Bedroom -Mins from Old Town Scottsdale	$17,699	$123	37%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (19)
Modern Scottsdale Oasis w/ Patio & Pool Access	$35,924	$138	68%	2	2	2	$144	✅	✅	✅	Y / Y	⭐️ 4.5 (12)
Heart of Old Town Scottsdale	$42,493	$142	78%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (29)
Mid century oasis newly remodeled near old town!	$36,253	$110	86%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (85)
The place on old town Scottsdale	$30,755	$130	63%	2	1	1	$30	❌	❌	❌	N / N	⭐️ 4.6 (78)
New! Updated 2BD/2BH pool@ Old Town Scottsdale	$41,691	$138	81%	2	2	2	$60	✅	❌	✅	Y / Y	⭐️ 5 (127)
Beautiful condo in the heart of Oldtown Scottsdale	$31,787	$106	78%	2	1	2	$109	✅	❌	✅	Y / Y	⭐️ 5 (133)
Old Town Scottsdale~2BR NewCondo	$21,668	$130	41%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (47)
Suite Élégante Old Town \| King Bed!	$18,590	$42	94%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (104)
Maison d'Opale Old Town	$19,291	$49	90%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (97)
Modern & Vibrant Scottsdale Home	$48,330	$139	95%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (85)
Trendy MidCentury Modern - Old Town Scottsdale	$29,466	$108	71%	2	1	2	$99	✅	❌	✅	Y / Y	⭐️ 5 (212)
Chic Scottsdale Apt 1 \|FashionSquare\|OldTown\|4Plex	$41,717	$129	84%	2	1	2	$119	❌	❌	✅	Y / N	⭐️ 5 (25)
Stylish 2B2B Oldtown Scottsdale Free Parking	$28,070	$81	85%	2	2	1	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
The Embassy Garden in Old Town	$61,402	$287	50%	2	2	7	$225	✅	❌	❌	Y / Y	⭐️ 5 (3)
Stylish Central Condo w/Pool at Old Town!	$17,666	$94	44%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (14)
Your Happy Place	$30,279	$97	83%	2	1	2	$75	✅	✅	❌	Y / Y	⭐️ 5 (24)
Boutique Condo Community, Fully Remodeled	$38,648	$135	77%	2	2	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (21)
Brand new pet friendly in Scott!	$33,625	$105	83%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (43)
Remodeled 2 Bdrm w/ Yard in Old Town Scottsdale!	$37,437	$149	66%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Stylish Getaway-Walk to Old Town	$33,222	$123	67%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (61)
Inside Old TownLuxury Modern CondoNo Chores	$37,391	$115	84%	2	1	1	$120	✅	❌	✅	Y / Y	⭐️ 5 (49)
NEWLY listed! Old Town Scottsdale~2BR Condo	$21,155	$126	41%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (19)
Stylish 2B Oldtown Scottsdale Free Parking	$24,895	$80	78%	2	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
The Hideaway in Old Town Scottsdale!	$32,524	$103	81%	2	1	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (107)
2BD, Walk Out To Pool, Old Town Scottsdale Paradis	$38,237	$148	65%	2	1	1	$163	✅	❌	✅	Y / Y	⭐️ 4.5 (17)
2BR/2BA Hip Poolside Digs in Old Town	$31,638	$160	53%	2	2	3	$110	✅	❌	❌	Y / Y	⭐️ 5 (166)
Luxe 2BR Scottsdale \| Covered Parking \| Walkable	$44,017	$135	83%	2	1.5	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Old Town Suites of Scottsdale Unit 1	$23,231	$78	76%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (136)
Lovely 2BR Condo in Old Town Scottsdale!	$44,334	$142	79%	2	1	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (44)
Fashion Square Apt1\|SWVillage\|Scottsdale\|8Plex	$28,498	$92	71%	2	1	2	$119	❌	❌	✅	Y / N	⭐️ 4.5 (30)

Return Metrics

-77.24% 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)	-$5,194	-$10,389	-$15,584	-$20,778	-$25,973	-$51,947	-$155,842
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	-$5,194	-$10,389	-$15,584	-$20,778	-$25,973	-$51,947	-$155,842

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-77.24%

Payback Period Days

Return on Investment

-77.24%

3015 N Scottsdale Rd Scottsdale, Arizona, 85251

2 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Sara

Scottsdale

Guide

Zoning

Guide

Laws

$40,926

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 65% occupancy.Projected nightly rate is $120/night at 68% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$31,359

Avg annual revenue

68%

Avg occupancy rate

$120

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

$15k

$30k

$45k

$60k

-$5,195

Profit

Revenue

$40,926

Operating Expenses

$17,320

Operating Income

$23,605

Net Effective Rent

$28,800

Profit (Cash Flow)

-$5,195

$6,725

Cash Investment

Renos & Furnishing

$6,625

Setup Costs

$100

Total

$6,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-77.24%

Payback Period Days