BNBCalc Short Term Rental Rental Arbitrage Analysis 5747 E Aire Libre Ave, Scottsdale, AZ, 85254

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$115,709

Profit (Cash Flow)

$10,247

Cash on Cash Return

96.7%

Annual Revenue

$115,709

AirDNA projects $372/night at 62% occupancy ($84,239). Airbtics projects $346/night at 67% occupancy ($84,670). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $396 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,671	$83,333	$119,519	$163,184
Occupancy	57%	70%	80%	85%
Nightly Rate	$244	$314	$396	$510

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Scottsdale 5 Bdrm w/Pool and Hot tub!	$73,455	$275	70%	4	2	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (110)
Extravagant Backyard & Dazzling Interior Concepts	$144,606	$433	85%	4	3	5	$450	✅	❌	✅	Y / Y	⭐️ 5 (34)
Huge Backyard W/ Heated Pool, Fire Pit & BBQ	$60,207	$163	94%	4	2.5	2	$344	✅	❌	❌	Y / Y	⭐️ 5 (243)
Cactus Relactus- A Desert Paradise!	$111,649	$498	60%	4	3	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (62)
Stylish N. Scottsdale 4 Bdrm w/HTD Pool and Games!	$51,246	$206	62%	4	2.5	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (47)
Luxury North Scottsdale Home With Pool!	$127,589	$602	57%	4	2	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (75)
Stylish Home in Scottsdale\|HeatedPool & HotTub	$48,541	$171	70%	4	2.5	2	$249	✅	✅	❌	Y / Y	⭐️ 5 (131)
Heated Pool \| Hot Tub\| Golf \| Fire Pit\| Yard Games	$99,590	$318	83%	4	2.5	3	$249	✅	✅	❌	Y / Y	⭐️ 5 (208)
Welcome to The Good Life!	$96,354	$310	80%	4	2.5	1	$325	✅	❌	✅	Y / Y	⭐️ 5 (53)
Lux Oasis \| Pool \| HotTub \| Sauna \| Game room	$148,779	$500	79%	4	2	3	$299	✅	✅	❌	Y / Y	⭐️ 5 (47)
Heated Sparkling Pool Backyard.	$51,774	$206	64%	4	3	2	$389	✅	❌	✅	Y / Y	⭐️ 5 (15)
Tulum-Themed Home with Heated Pool & Putting Green	$190,977	$890	57%	4	3	2	$339	✅	❌	✅	Y / Y	⭐️ 4.8 (140)
4BR Scottsdale Oasis: Pool, BBQ, Putting & Arcade!	$63,523	$339	51%	4	2	2	$225	✅	❌	✅	Y / Y	⭐️ 5 (59)
Palo Santo by AvantStay\|Scottsdale Retreat + Pool	$54,431	$295	49%	4	2.5	1	$348	✅	❌	❌	Y / Y	⭐️ 5 (30)
Luxury Home- Paradise House! Hot tub! Heated Pool!	$229,074	$717	87%	4	3	2	$350	✅	✅	❌	Y / Y	⭐️ 4.8 (78)
North Scottsdale Retreat w Resort Like Backyard!	$49,167	$238	52%	4	3	1	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (25)
Resort living w/heated pool in central Scottsdale!	$83,817	$302	75%	4	2	2	$305	✅	❌	❌	Y / Y	⭐️ 5 (87)
Pool, Hot Tub, Fire pit, & Grill \| Family Retreat!	$81,803	$267	81%	4	2	2	$220	✅	✅	✅	Y / Y	⭐️ 5 (39)
Gorgeous Retreat in the Desert	$113,207	$426	71%	4	3	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (228)
4-min to Kierland, Heated Pool & Sleeps 12	$46,459	$172	69%	4	2	1	$274	✅	❌	❌	Y / Y	⭐️ 5 (52)
Modern Contemporary Showpiece w/Pool & Hot Tub!	$108,010	$344	83%	4	3	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (63)
Near the Kierland Commons with a heated pool	$97,314	$348	75%	4	3	3	$298	✅	❌	✅	Y / Y	⭐️ 5 (107)
The Fashionable Fox Trotter by PaseoHomesAZ	$153,654	$706	58%	4	2	1	$344	✅	❌	✅	Y / Y	⭐️ 5 (23)
Cozy 4-BR home near Kierland with heated pool	$66,335	$264	67%	4	3	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (103)
Great Location, Heated Pool, Billiard Room & more	$87,383	$331	69%	4	2	2	$285	✅	❌	✅	Y / Y	⭐️ 5 (10)
Kierland Bright & Cozy 4Bdrm Modern Scottsdale Hm	$122,062	$417	79%	4	2.5	3	$220	❌	✅	✅	Y / Y	⭐️ 4.5 (30)
Family Friendly+heated pool+gameroom+Kierland	$65,506	$390	44%	4	3	1	$375	✅	❌	❌	Y / Y	⭐️ 5 (10)
Desert Escape Minutes from Shopping, Dining & Golf	$87,808	$256	91%	4	2.5	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (48)
Great Rates Available \| North Scottsdale Peacefu	$56,152	$382	39%	4	3	2	$450	✅	❌	✅	Y / Y	⭐️ 5 (15)
Southwestern 4 Bdrm Retreat! HTD Pool & Game Room!	$81,725	$304	71%	4	2.5	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (29)
10 min Scottsdale QTR, Heated Pool, Hot Tub	$52,880	$269	50%	4	2.5	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (34)
Scottsdale Kierland Compound	$68,923	$448	41%	4	3	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (3)
North Scottsdale Pool + Mayo Clinic Golf Retreat	$49,062	$226	58%	4	2	2	$300	✅	❌	✅	Y / Y	⭐️ 4.9 (30)
Designer Vibe & w/ Spa Tub & Heated Pool	$68,545	$247	71%	4	2	1	$285	✅	✅	✅	Y / Y	⭐️ 5 (50)
Perfect Location - North Scott Golf + Mayo Clinic	$50,984	$160	81%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (97)
Arabian Nights - Pool & Hot Tub - Cabana - Games	$91,480	$326	74%	4	3	1	$325	✅	✅	❌	Y / Y	⭐️ 4.5 (26)
Sweet Caroline! 5 BedsHeated Private Pool	$112,590	$362	83%	4	2	3	$240	✅	❌	❌	Y / Y	⭐️ 5 (166)
Prime Scottsdale Kierland-Heated Pool, putt, & Spa	$79,870	$333	64%	4	2	3	$285	✅	✅	❌	Y / Y	⭐️ 5 (92)
Perfectly Located Spacious Home with Heated Pool	$64,950	$192	87%	4	2	2	$347	✅	❌	❌	Y / Y	⭐️ 5 (37)

Return Metrics

96.67% 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)	$10,247	$20,494	$30,741	$40,988	$51,235	$102,470	$307,412
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	$10,247	$20,494	$30,741	$40,988	$51,235	$102,470	$307,412

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

96.67%

Payback Period Days

377

Return on Investment

96.67%

5747 E Aire Libre Ave Scottsdale, Arizona, 85254

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

$115,709

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $372/night at 62% occupancy.Projected nightly rate is $346/night at 67% 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.

$88,144

Avg annual revenue

67%

Avg occupancy rate

$346

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

$35k

$95k

$160k

$230k

$10,247

Profit

Revenue

$115,709

Operating Expenses

$27,042

Operating Income

$88,667

Net Effective Rent

$78,420

Profit (Cash Flow)

$10,247

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

96.67%

Payback Period Days

377