property-location

6002 E Hartford Ave Scottsdale, Arizona

4 bed • 3 bath • 12 guests

Monthly Rent

$109,970

Annual Revenue

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

Avg Daily Rate
$588
Occupancy
51%

$15k

$70k

$125k

$185k

Luxury North Scottsdale 4 Bdrm w/ HTD Pool and Putting Green!
$182,957
$85,308
$1,159
43.2%
482942$0✅❌❌Yes / Yes❌⭐️ 2.5 (1)

—

Desert Oasis. Pool Spa Firepit BBQ Pool Table!
$177,423
$129,205
$930
52.3%
4104152$0✅❌❌Yes / Yes❌⭐️ 4.98 (117)Profile
Luxury Villa w/ Pickleball Pool Golf & Spa!
$162,892
$112,862
$924
48.3%
4128773$0✅✅❌Yes / Yes❌⭐️ 4.96 (53)Profile
Scottsdale Heated Pool Retreat by Kierland & Golf
$159,201
$91,843
$612
71.3%
4103142$340✅❌✅Yes / Yes❌⭐️ 5 (9)Profile
Resort Home Pool and Heated Spa Sleeps 8
$133,968
$67,666
$511
71.9%
481662$350✅✅❌Yes / Yes❌⭐️ 4 (5)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,034/mo

Avg profit / month

-$952/mo

Best profit month

Mar $9,512

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-79.24%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.