BNBCalc Short Term Rental Rental Arbitrage Analysis 3229 E 3rd St, Tucson, AZ, 85716

3 bed • 3.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$62,179

Profit (Cash Flow)

$7,236

Cash on Cash Return

80.6%

Annual Revenue

$62,179

AirDNA projects $269/night at 52% occupancy ($51,090). Airbtics projects $203/night at 61% occupancy ($45,228). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, $224 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,548	$41,459	$64,362	$107,639
Occupancy	50%	63%	76%	86%
Nightly Rate	$132	$176	$224	$334

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sunrise Sanctuary	$40,516	$207	52%	3	3	2	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (60)
Conveniently Located Family Getaway	$37,039	$107	86%	3	2	1	$140	✅	❌	✅	Y / Y	⭐️ 4.8 (94)
Luxury Scandinavian-Inspired \| 3BR 3Bath \| Central	$43,397	$156	72%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (33)
Desert Hues: Private Spacious Retreat w/Pool & HT	$109,355	$332	88%	3	2	2	$185	✅	✅	❌	Y / Y	⭐️ 5 (253)
Sam Hughes Historic Home with Guest House	$31,141	$101	80%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (88)
The Miramonte - Private & Spacious with Pool	$51,150	$214	63%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (52)
Ironwood House in Historic Sam Hughes Neighborhood	$46,232	$178	70%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (99)
The Hidden Gem-5 mins to U of A w/ Hot Tub	$105,307	$360	78%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (29)
Sam Hughes Desert Oasis, Private Pool & Walk to UA	$81,901	$308	70%	3	3	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (39)
Casa la Alberca: Charming 3BD Home w/ Private Pool	$50,469	$202	65%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (34)
Unique Downtown Casa: Private Pool Oasis	$32,548	$126	62%	3	2	2	$215	✅	❌	❌	Y / Y	⭐️ 4.8 (84)
Wonderful 3 br Home With Heated Pool Near U of A	$87,015	$461	51%	3	4	5	$180	✅	❌	❌	Y / Y	⭐️ 5 (3)
Central Stylish Retreat for Family & Friends!	$34,517	$108	85%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
The Pima House	$113,221	$330	92%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (44)
Casa Sonrisa, Sam Hughes	$53,344	$215	64%	3	2	2	$249	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Modern 3-bedroom Bungalow	$42,018	$148	76%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Mirage Bliss: Striking Desert Oasis Getaway	$130,377	$454	77%	3	3	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (97)
Renovated, Historic Blenman-Elm	$28,587	$160	46%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (9)
Perfect Location-Arcade, Golf, Parking, Pool	$60,168	$314	52%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (27)
Comfortable & Bright 3-Bedroom Home in Tucson	$18,829	$99	44%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.4 (43)
Cozy New Build by U of A & Downtown	$31,912	$141	59%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (42)
Casa Rosa • Historic Bungalow close to U of A	$45,677	$160	78%	3	2	5	$125	❌	❌	❌	Y / Y	⭐️ 5 (34)
3bdr/2bath, Jacuzzi Winter Getaway!	$44,778	$259	47%	3	2	3	$130	❌	✅	✅	Y / Y	⭐️ 4.9 (60)
Ample & Cozy Accommodation with Indoor Fireplace	$26,735	$114	62%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Rest & Relax \| near downtown + UA \| KING +2Q beds	$38,984	$165	63%	3	3	2	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Gated & Comfy 3bd Home in Historic Blenman-Elm	$31,724	$185	46%	3	2	3	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Departamento amplio al lado de él CON MALL	$26,905	$111	62%	3	2	2	$122	✅	✅	❌	Y / Y	⭐️ 4.6 (30)
Hacienda Arevalo close to U of A	$30,306	$120	69%	3	4	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Charming 3 Bedroom House near U of A	$40,459	$189	58%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (24)
Casa Catalina + Pool Near UofA, Hospitals & Mall	$35,049	$133	72%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (12)
Walk to U of A, Flora's Market Run & Himmel Park	$20,429	$175	31%	3	2	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (46)
Gorgeous Sam Hughes 3 BDR House/In-ground Hot tub	$53,590	$224	64%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (20)
Bright & Cozy Accommodation with Indoor Fireplace	$38,495	$116	89%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Classy and beautiful 3 bedroom home	$54,900	$150	100%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Charming mid century home in quiet neighborhood	$37,474	$201	50%	3	3	5	$170	❌	❌	❌	Y / Y	⭐️ 5 (6)
Pat's Place: Amazing home, patio/yard, game room!	$49,565	$222	61%	3	2	14	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (34)

Return Metrics

80.62% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,235	$14,471	$21,707	$28,943	$36,179	$72,358	$217,075
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	$7,235	$14,471	$21,707	$28,943	$36,179	$72,358	$217,075

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

80.62%

Payback Period Days

453

Return on Investment

80.62%

3229 E 3rd St Tucson, Arizona, 85716

3 bed • 3.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Tucson

Guide

Zoning

Market

Guide

Laws

Market Data

$62,179

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $269/night at 52% occupancy.Projected nightly rate is $203/night at 61% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$47,316

Avg annual revenue

61%

Avg occupancy rate

$203

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

$50k

$90k

$130k

$7,236

Profit

Revenue

$62,179

Operating Expenses

$20,083

Operating Income

$42,096

Net Effective Rent

$34,860

Profit (Cash Flow)

$7,236

$8,975

Cash Investment

Renos & Furnishing

$8,875

Setup Costs

$100

Total

$8,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

80.62%

Payback Period Days

453