BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 5301 East Windsor Avenue, Phoenix, AZ

2 bed • 1 bath • 6 guests • $390,200

BNB

Calc

Owner income

$37,226

Per year

This Airbnb could earn an additional

$2,762

Per month vs a Long-Term Rental

Annual Revenue range

$29,997 - $82,013

Annual Revenue

$53,180

AirDNA projects $141/night at 77% occupancy ($39,654). Airbtics projects $151/night at 62% occupancy ($34,194). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, $182 rate per night.

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

Percentiles25%50%75%90%
Revenue$18,525$29,997$55,039$82,013
Occupancy48%63%80%90%
Nightly Rate$104$126$182$242

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
Rest, Relax and Reset

No image available

$33,165
$101
83%
2230$190❌❌❌Y / Y⭐️ 5 (70)
Pet friendly, Hot Tub, Patio: Old Town Scottsdale

No image available

$48,373
$134
96%
212$99❌✅✅Y / Y⭐️ 5 (171)
Brand New Listing-Fully Remodeled condo in Arcadia

No image available

$43,838
$124
94%
2230$175✅✅✅Y / Y⭐️ 4.8 (52)
Close to Airport, ASU, Phoenix, Scottsdale & Tempe

No image available

$27,483
$88
83%
222$90✅✅❌Y / Y⭐️ 5 (228)
Beautiful, centrally located, super comfy beds!

No image available

$35,033
$98
97%
223$100✅✅✅Y / Y⭐️ 5 (318)
Two Luxury suites in resort setting

No image available

$84,288
$284
80%
221$59✅❌❌Y / Y⭐️ 5 (4)
Hope’s Cozy Condo.

No image available

$19,432
$100
46%
21.51$99❌❌❌Y / Y⭐️ 5 (121)
Pet friendly, Massive Patio, Hot Tub | Old Town

No image available

$42,264
$125
90%
212$99❌✅✅Y / Y⭐️ 5 (198)
The cottage at Scottsdale bungalows

No image available

$49,463
$220
59%
223$125❌❌❌Y / Y⭐️ 5 (67)
2b/1.5ba Modern central location 2story

No image available

$24,557
$80
74%
21.51$120❌❌❌Y / Y⭐️ 4.5 (320)
Phoenix Airport House 2 BR-2 BA

No image available

$40,077
$130
80%
222$99❌✅✅Y / Y⭐️ 5 (50)
Casita in Arcadia

No image available

$32,818
$181
48%
213$85❌❌❌Y / Y⭐️ 5 (11)
2 Bedroom 1 Bath Guest House, Spa, Gym, Movie Room

No image available

$38,040
$126
77%
212$99❌✅✅Y / Y⭐️ 5 (68)
Lux Studios with Pool Hot Tub Cold Plunge Oasis

No image available

$95,909
$390
66%
22.52$80✅✅❌Y / Y⭐️ 5 (3)
The nest

No image available

$16,756
$109
42%
211$0✅❌✅Y / Y⭐️ 5 (21)
Arcadia Bungalow - NEW REMODEL

No image available

$84,020
$248
90%
213$175❌❌✅Y / Y⭐️ 5 (18)
Phoenix Sky Harbor International Travelers Delight

No image available

$19,251
$134
37%
211$175✅❌✅Y / Y⭐️ 4.5 (9)
Centrally-Located Guest House/Dog friendly home

No image available

$26,048
$96
69%
212$150❌❌✅Y / Y⭐️ 4.9 (127)
Shaded Arcadia retreat w/ pool

No image available

$29,250
$148
54%
2230$150✅❌❌Y / Y⭐️ 5 (2)
*Swanky Loft* Mins - Scottsdale, Old Town, Arcadia

No image available

$50,076
$242
48%
2231$280✅✅❌Y / Y⭐️ 0 (2)
Centrally Located Townhouse, 2 King Beds and Patio

No image available

$25,591
$92
76%
222$0✅❌✅Y / Y⭐️ 5 (18)
Scottsdale Bungalow

No image available

$24,094
$131
49%
212$100❌❌✅Y / Y⭐️ 5 (79)
Pet Friendly Oasis- Old Town & Arcadia

No image available

$24,596
$105
64%
222$0✅❌✅Y / Y⭐️ 5 (11)
Arcadia Townhouse✦ Tri-Level Spacious Living ❊Pool

No image available

$40,488
$189
58%
222$179✅❌✅Y / Y⭐️ 4 (10)
Amazing Phoenix Retreat w/ Community Pool!

No image available

$108,139
$374
79%
222$0✅❌✅Y / Y⭐️ 4.7 (16)
Modern Retreat Close to Airport

No image available

$21,717
$188
31%
212$20❌❌❌Y / Y⭐️ 5 (18)
Cozy Condo In Arcadia

No image available

$30,002
$130
62%
222$100✅❌❌Y / N⭐️ 4.6 (5)
The Cactus Casita- 2 bedroom Guest House

No image available

$30,143
$116
71%
212$100❌❌❌Y / Y⭐️ 4.8 (34)
Centrally located townhome, 5 minutes to airport

No image available

$22,896
$127
45%
231$110✅✅✅Y / N⭐️ 4.7 (3)
Cozy house Close to airport, and Scottsdale

No image available

$31,820
$154
55%
2120$85❌❌✅N / Y⭐️ 4.5 (23)
3.5 miles from Phoenix Sky Harbor Airport

No image available

$27,273
$81
92%
2130$0❌❌❌Y / Y⭐️ 4.8 (31)
2BR Townhome, Dog Friendly, washer/dryer, wifi

No image available

$18,292
$98
51%
21.52$0❌❌✅Y / Y⭐️ 4.5 (3)
Blonde Bungalow! Near Old Town, Downtown, Airport

No image available

$26,570
$121
60%
211$0❌❌❌N / N⭐️ 4 (5)
Clued In Retro Escape: Fun 2BR in Phoenix

No image available

$11,638
$106
30%
211$0❌❌❌N / N⭐️ 0 (2)
Private Yard, 2 Bedrooms, Dog Friendly! Live&Work!

No image available

$77,123
$238
88%
213$100❌❌✅Y / Y⭐️ 5 (76)
Scottsdale Arcadia condo overlooking pool!

No image available

$23,668
$101
53%
224$200✅✅❌Y / Y⭐️ 5 (4)
Townhouse by Sky Harbor Airport

No image available

$32,880
$105
73%
221$80❌❌❌Y / Y⭐️ 5 (21)

property-location

5301 E Windsor Ave Phoenix, Arizona, 85008

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide


Laws


Market Data

$53,180

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $141/night at 77% occupancy ($39,654.54). Airbtics projects $151/night at 62% occupancy ($34,194).

Top 26% 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.

$36,354

Avg annual revenue

62%

Avg occupancy rate

$151

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

$40k

$75k

$110k

Sign up to see the data on 40 all comparables

$53,180

Revenue

Revenue

$53,180

Cleaning

$7,118

Cohost commission

$10,636

Owner payout

$37,226

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

8,194 sqft

Year built:

1953

Size:

1,015 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Other

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 8,194 sqft
  • Building area: 1,015 sqft
  • Garage: No
  • Heating: Other
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Refrigerator
  • View: -
  • Parking: Carport
  • Amenities: -
  • Price per square foot: $384

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 12625011
  • Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $395,300
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $390,200


Schools

  • Middle School: Pat Tillman Middle School with 3/10 star rating
  • High School: Camelback High School with 2/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service