4848 N Goldwater Blvd Scottsdale, Arizona

1 bed • 1 bath • 4 guests

Monthly Rent

$35,550

Median of 25 comps selected by Colin, creator of this analysis.

$5k

$60k

$110k

$170k


Modern Condo with Premium Amenities Near Old Town	$168,568	$64,184	$901	51.3%	1	3	11	3	1	$139	✅	❌	✅	Yes / Yes	❌	⭐️ 4.76 (100)	Profile
Poolside Condo \| Walk to Old Town Scottsdale	$71,714	$34,323	$296	66.3%	1	4	22	2	1	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 4.95 (19)	Profile
Chic Scottsdale Retreat • Walk to Old Town + Pool	$67,822	$36,184	$429	43.3%	1	3	9	1	1	$0	✅	❌	✅	Yes / Yes	✅	⭐️ 4.64 (11)	Profile
Enjoy Yourself In This Bright & Beautiful Oasis!	$49,628	$26,749	$518	26.2%	1	3	18	1	1	$0	❌	❌	✅	No / No	❌	⭐️ 3 (2)	—
Great 1BR Apt W/Pool next Fashion Sq Mall & Bars	$48,077	$33,366	$201	65.5%	1	4	31	2	1	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 4.4 (5)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,396/mo

Avg profit / month

-$434/mo

Best profit month

Mar $2,181

Revenue

$35,550

Operating Expenses

$20,354

Operating Income

$15,196

Net Effective Rent

$20,400

Profit (Cash Flow)

-$5,204

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Revenue Appreciation

Cash on Cash Return

-119.63%

Payback Period Days