Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 355 N Central Ave, Phoenix, AZ, 85004

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

Ray Joyce

rayjoycejr@gmail.com

Annual Revenue

$49,363

Profit (Cash Flow)

$13,518

Cash on Cash Return

310.8%

Annual Revenue

$49,363

AirDNA projects $153/night at 58% occupancy ($32,411). Airbtics projects $138/night at 71% occupancy ($35,786). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 85% occupancy rate, $159 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,796$35,399$51,564$69,234
Occupancy61%73%85%93%
Nightly Rate$117$128$159$196

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$27,980
$144
48%
112$70❌❌❌Y / Y⭐️ 4.2 (73)
$23,277
$104
55%
112$70❌❌❌Y / Y⭐️ 4.4 (89)
$46,628
$130
98%
111$0❌❌❌Y / Y⭐️ 4.5 (48)
$26,186
$97
69%
111$125✅✅✅Y / Y⭐️ 4.8 (78)
$50,158
$206
65%
111$70❌❌❌Y / Y⭐️ 4.5 (32)
$46,250
$152
78%
112$100✅❌✅Y / Y⭐️ 4.5 (32)
$30,323
$94
85%
11.51$60❌❌✅Y / Y⭐️ 5 (468)
$34,604
$92
93%
112$80✅❌✅Y / Y⭐️ 5 (85)
$42,495
$132
85%
112$100✅❌✅Y / Y⭐️ 4.5 (10)
$41,866
$125
86%
112$100✅❌✅Y / Y⭐️ 4.5 (15)
$60,773
$171
92%
112$100✅❌✅Y / Y⭐️ 5 (18)
$32,719
$112
73%
112$100✅❌✅Y / Y⭐️ 5 (19)
$44,419
$127
89%
112$100✅❌✅Y / Y⭐️ 4.5 (21)
$24,229
$85
72%
111$125✅✅❌Y / Y⭐️ 4.9 (33)
$52,727
$165
83%
112$100✅❌✅Y / Y⭐️ 4.5 (15)
$61,136
$174
96%
112$0✅❌❌Y / Y⭐️ 4.7 (113)
$36,202
$157
63%
112$0✅❌✅Y / Y⭐️ 4.5 (23)
$28,445
$127
59%
111$75✅❌❌Y / Y⭐️ 5 (10)
$48,678
$140
95%
111$0✅❌✅Y / Y⭐️ 5 (33)
$79,624
$229
95%
121$0✅✅✅Y / Y⭐️ 4.8 (97)
$45,063
$152
81%
11.51$0✅❌✅Y / Y⭐️ 4.5 (7)
$46,059
$143
88%
11.51$0✅❌✅Y / Y⭐️ 5 (16)
$33,402
$117
78%
11.51$0✅❌✅Y / Y⭐️ 5 (18)
$56,151
$195
77%
112$100✅❌✅Y / Y⭐️ 4.2 (4)
$25,517
$83
84%
111$0✅❌✅Y / Y⭐️ 5 (19)
$44,447
$132
92%
111$0✅❌✅Y / Y⭐️ 5 (25)
$26,791
$120
61%
112$0✅❌✅Y / Y⭐️ 5 (8)
$48,530
$220
59%
111$25✅✅❌Y / Y⭐️ 5 (21)
$27,347
$206
33%
117$150✅✅✅Y / Y⭐️ 5 (45)
$14,659
$89
45%
1130$150✅❌✅Y / Y⭐️ 4.5 (4)
$31,960
$118
74%
111$0✅✅✅Y / Y⭐️ 5 (5)
$27,722
$118
61%
112$85✅✅✅Y / Y⭐️ 3.6 (3)
$24,137
$83
71%
111$100✅✅❌Y / Y⭐️ 4.9 (24)
$28,542
$120
61%
111$50✅✅❌Y / N⭐️ 5 (4)
$30,551
$125
65%
112$80✅✅❌Y / Y⭐️ 4.6 (5)
$54,518
$175
81%
112$100✅❌✅Y / Y⭐️ 4.7 (10)
$27,907
$125
61%
112$0✅❌✅Y / Y⭐️ 4 (1)
$21,804
$125
43%
112$150✅✅✅Y / Y⭐️ 4.5 (7)

Return Metrics

310.75% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$13,517$27,035$40,553$54,070$67,588$135,177$405,531
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$13,517$27,035$40,553$54,070$67,588$135,177$405,531

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

310.75%

Payback Period Days

117

Return on Investment

310.75%

property-location

355 N Central Ave Phoenix, Arizona, 85004

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Ray

Phoenix

Guide

Zoning

Market

Guide


Laws


Market Data

$49,363

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $153/night at 58% occupancy.Projected nightly rate is $138/night at 71% occupancy.

Top 28% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$37,135

Avg annual revenue

71%

Avg occupancy rate

$138

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

$35k

$55k

$80k

Sign up to see the data on 40 all comparables

$13,518

Profit

Revenue

$49,363

Operating Expenses

$14,149

Operating Income

$35,214

Net Effective Rent

$21,696

Profit (Cash Flow)

$13,518

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

310.75%

Payback Period Days

117