BNBCalc Short Term Rental Rental Arbitrage Analysis 5243 E Waltann Ln

2 bed • 4 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$62,438

Profit (Cash Flow)

$1,521

Cash on Cash Return

21.4%

Annual Revenue

$62,438

AirDNA projects $263/night at 67% occupancy ($64,359). Airbtics projects $183/night at 65% occupancy ($43,445). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $263 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,614	$41,661	$67,819	$85,094
Occupancy	51%	67%	77%	84%
Nightly Rate	$123	$165	$233	$267

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Kasa \| Family Friendly 2BD, Phoenix \| Scottsdale	$70,304	$239	79%	2	2	1	$48	✅	✅	✅	Y / Y	⭐️ 4.8 (10)
Best Choice Condo, 2-Bedroom	$41,540	$220	50%	2	2	3	$160	✅	✅	❌	Y / Y	⭐️ 5 (23)
Scottsdale guest suite	$34,038	$150	62%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (637)
Relaxing get away	$60,196	$171	94%	2	2	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (46)
Scottsdale Luxury Resort Casita	$71,385	$200	97%	2	1	2	$94	✅	❌	❌	Y / Y	⭐️ 5 (75)
Savor Scottsdale in Mid Century Modern Condo	$39,768	$137	75%	2	2	3	$215	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Modern Luxury 2 BDR Suites Phoenix / Scottsdale	$37,597	$122	74%	2	3	1	$128	✅	✅	✅	Y / Y	⭐️ 5 (82)
Cozy Private Condo in Kierland - Newly Renovated!	$79,448	$276	78%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (59)
5 min to Kierland! Fire Pit, Heated Pool, Games	$53,799	$221	63%	2	2	3	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
2-bedroom suite in North Scottsdale	$30,498	$201	41%	2	1	1	$22	✅	❌	❌	N / Y	⭐️ 5 (311)
2 Bed 2 bath & pool in Paradise Valley Scottsdale	$38,745	$163	60%	2	2	4	$135	✅	✅	❌	Y / Y	⭐️ 4.9 (32)
Scottsdale first floor Condo - King bed - Pool	$38,652	$141	73%	2	2	3	$100	✅	✅	✅	Y / Y	⭐️ 4.9 (26)
Scottsdale Home: Pool, Hot Tub & Golf Course Views	$24,344	$123	51%	2	2	2	$181	✅	✅	❌	Y / Y	⭐️ 4.6 (13)
Paradise Valley Paradise! Clean and Comfy!	$28,155	$94	78%	2	2	4	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (42)
Paradise Valley Paradise/Ground Unit/New Remodel	$28,003	$90	84%	2	2	4	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (43)
Stylish 2BR 1st-Floor Condo \| Pool \| Gym	$17,378	$114	25%	2	2	2	$174	✅	✅	❌	Y / Y	⭐️ 3.9 (7)
Michigan · Private Upgraded Home w/ Heated Pool	$48,818	$239	53%	2	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (153)
2BR with on-site pool & hot tub - near golf	$26,433	$166	27%	2	2	2	$245	✅	✅	❌	Y / Y	⭐️ 4 (1)
Private Suite 1 queen 1 twin bed Hwy 51/MayoClinic	$17,280	$88	50%	2	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Private Desert Casita	$36,409	$148	65%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Scottsdale, AZ - Contemporary co	$23,806	$124	50%	2	2	3	$185	✅	✅	❌	Y / Y	⭐️ 4.9 (11)
Magnificient Condominium in Scottsdale	$24,861	$83	75%	2	2	3	$215	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Modern 2BR Getaway \| 15mn Phx. Intl Airport	$41,597	$164	68%	2	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4.9 (8)
Elite North Scottsdale - Resort Style Living 1105	$39,545	$131	77%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.7 (57)
Casita Serena - beautiful, private and serene	$49,282	$200	66%	2	1	2	$80	✅	✅	❌	N / Y	⭐️ 5 (173)
Elite North Scottsdale - Resort Style Living 2105	$32,396	$121	65%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.8 (54)
Modern Upscale N. Scottsdale Escape	$68,236	$350	51%	2	2	2	$155	✅	✅	❌	Y / Y	⭐️ 5 (23)
Elite North Scottsdale - Resort Style Living 1026	$41,281	$144	74%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.7 (58)
Prime Location in Scottsdale, AZ!	$46,435	$267	46%	2	2	3	$185	✅	✅	❌	Y / Y	⭐️ 4.9 (9)
Modern Scottsdale Condo - Golf \| Heated Pool \| Gym	$52,357	$232	61%	2	2	2	$140	✅	✅	❌	Y / Y	⭐️ 4.7 (15)
Luxury and Location! Hospitals nearby	$30,470	$105	77%	2	2	5	$165	✅	✅	✅	Y / Y	⭐️ 5 (13)
Kierland Greens well appointed condo.	$77,907	$238	84%	2	2	3	$220	✅	✅	❌	Y / Y	⭐️ 5 (5)
Energy Efficient Victorian Villa	$55,817	$182	82%	2	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Private, Stylish, Pristine, 2BR Scottsdale Casita	$38,016	$152	67%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (39)
Cozy Cowboy Condo	$34,814	$123	76%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
Private Modern Getaway	$127,835	$399	86%	2	2	4	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Luxury Living in Kierland Greens	$45,278	$319	38%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (8)
Scottsdale condo in Kierland!	$74,318	$244	82%	2	2	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (53)
Minutes to Mountain Hikes! 75" Smart TV, Arcade	$58,512	$219	70%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (12)
Cozy Home with Sparkling Diving Pool/ N. Phoenix	$42,494	$250	46%	2	2	3	$50	✅	✅	❌	Y / Y	⭐️ 5 (62)

Return Metrics

21.42% 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)	$1,521	$3,042	$4,564	$6,085	$7,607	$15,214	$45,643
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	$1,521	$3,042	$4,564	$6,085	$7,607	$15,214	$45,643

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.42%

Payback Period Days

1704

Return on Investment

21.42%

5243 E Waltann Ln Scottsdale, Arizona, 85254-1737

2 bed • 4 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,226

Zestimate

Scottsdale

Guide

Zoning

Guide

Laws

$62,438

Annual Revenue

BNBCalc predicts this property will get $183 per night with 65% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$45,701

Avg annual revenue

65%

Avg occupancy rate

$183

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

$55k

$90k

$130k

$1,521

Profit

Revenue

$62,438

Operating Expenses

$20,117

Operating Income

$42,321

Net Effective Rent

$40,800

Profit (Cash Flow)

$1,521

$7,100

Cash Investment

Renos & Furnishing

$7,000

Setup Costs

$100

Total

$7,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

21.42%

Payback Period Days

1704