BNBCalc Short Term Rental Rental Arbitrage Analysis 620 N 73rd Pl

3 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$64,524

Profit (Cash Flow)

$2,136

Cash on Cash Return

24.8%

Annual Revenue

$64,524

AirDNA projects $276/night at 70% occupancy ($70,565). Airbtics projects $242/night at 73% occupancy ($64,524). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,494	$67,305	$90,114	$113,630
Occupancy	64%	76%	83%	89%
Nightly Rate	$172	$231	$283	$331

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Outdoor oasis grill games 10mins to Old Town ASU	$37,773	$116	76%	3	3	1	$240	✅	❌	❌	Y / Y	⭐️ 4.8 (97)
The Belle:3BR(5 beds) 2.5BA Home Close to OldTown!	$81,399	$278	80%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
3BD/3BA Roof Top Lounge with Game Room in TEMPE	$57,396	$174	80%	3	4	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (84)
Updated Escape\|Private Heated Pool\|Mural\|Putt Grn	$61,402	$185	84%	3	2	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (62)
Eclectic Escape w/Pool, Yard Games- Old Town/5min	$51,165	$146	89%	3	2	2	$122	✅	❌	❌	Y / Y	⭐️ 4.8 (98)
Nest on 73rd - Old Town+Pool+Putting +BBQ+Firepit	$89,228	$276	84%	3	2	2	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (184)
Luxury Getaway: Old Town Scottsdale with Game Room	$77,520	$284	74%	3	3	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (48)
Stunning Home in Scottsdale!	$76,878	$358	56%	3	4	4	$500	✅	❌	❌	Y / Y	⭐️ 5 (17)
Remodeled Modern Retreat With Private Heated Pool	$85,969	$283	76%	3	2	1	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (256)
Tulum Themed Scottsdale Gem with Pool, Firepit!	$38,664	$139	76%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (72)
Cozy Cactus Home w/ Pool, Game Room, BBQ, Fire Pit	$86,067	$273	83%	3	2	2	$165	✅	❌	❌	Y / Y	⭐️ 4.8 (74)
🏝🏜🌆🌈Cleopatra 🚵‍♂️🏊‍♂️🌷🍻🍾🍹	$35,097	$140	65%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (32)
Near Old Town & ASU \| Summer Specials Available	$40,996	$155	68%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (115)
New! Casa Salute-Oldtown Scottsdale-Heated Pool!	$91,499	$460	53%	3	2	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (65)
Pool, Cornhole, Patio, 4 Queen Beds, 2 Full Bath	$88,399	$300	77%	3	2	4	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (31)
Heated pool and only $99 cleaning!	$80,588	$380	56%	3	2	2	$99	✅	❌	❌	Y / Y	⭐️ 4.8 (82)
Tempe/Scottsdale - 10 minutes from ASU & Old Town	$76,065	$230	81%	3	2	2	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (137)
B-Street Retreat - Heated Pool	$95,257	$314	77%	3	2	2	$235	✅	❌	✅	Y / Y	⭐️ 5 (78)
❤️Modern Home with Updates/Pool/Fun/Outdoor Space❤️	$55,977	$274	53%	3	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (75)
Old Town Scottsdale getaway home	$46,706	$196	62%	3	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (50)
Spacious Scottsdale Home w/ Private Pool	$54,871	$143	83%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (196)
Experience Arizona's Sun and Fun, Old Town, Tempe	$87,313	$284	84%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (156)
Family 3Bd Home Hot Tub 10mins From OT Scottsdale	$74,461	$249	79%	3	2	3	$250	❌	✅	✅	Y / Y	⭐️ 4.9 (59)
Heated Pool and Spa. Game Room Sleeps 8!	$40,478	$178	57%	3	2	1	$339	✅	✅	❌	Y / Y	⭐️ 4.7 (11)
Bluebell - One Of A Kind 3-Bedroom - Putting Green	$72,835	$232	80%	3	2	2	$210	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
Sunset at Scottsdale-Heated Pool	$92,816	$328	74%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (64)
Scottsdale Dream Home with Private Heated Pool	$48,536	$260	47%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (103)
Cozy 3-Bedroom Home near Old Town Scottsdale/Tempe	$55,040	$168	86%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (42)
NEW Fun pool home with outdoor shower & bar	$65,709	$308	56%	3	2	2	$160	✅	✅	✅	Y / Y	⭐️ 4.9 (77)
New DT Scottsdale trendy home w/amazing backyard	$54,782	$207	67%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (363)
Pool/Games 3mi.Old Town Scottsdale-Tempe	$47,513	$272	46%	3	2	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (47)
5 min to Old Town-Sleeps 10-Heated Pool-Fire Pit	$65,138	$182	91%	3	2	2	$266	✅	❌	✅	Y / Y	⭐️ 4.9 (82)
Chic Scottsdale-Area Oasis w/ Private Yard!	$50,709	$163	82%	3	2	3	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (72)
Diamond Desert Escape-Heated Pool Hot Tub Fire Pit	$76,452	$218	91%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (107)
Perfectly located Papago Getaway!	$47,392	$138	89%	3	2	25	$150	✅	❌	❌	Y / Y	⭐️ 5 (117)
Scottsdale Paradise near Old Town & ASU	$78,666	$220	95%	3	2	2	$99	✅	❌	❌	Y / Y	⭐️ 5 (99)
BEST Scottsdale Bachelorette Houses!	$119,873	$594	54%	3	2	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (69)
Modernized Relaxing Home w/ Newly Renovated Pool	$66,860	$202	88%	3	2	2	$147	✅	❌	❌	Y / Y	⭐️ 4.8 (57)
3 Miles to ASU & Old Town \| Heated Pool \| Pets OK	$67,563	$234	72%	3	2	1	$175	✅	❌	✅	Y / Y	⭐️ 5 (152)
Perfectly Located and Entertaining Scottsdale Vibe	$35,992	$149	66%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (11)

Return Metrics

24.83% 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)	$2,135	$4,271	$6,407	$8,543	$10,679	$21,358	$64,076
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	$2,135	$4,271	$6,407	$8,543	$10,679	$21,358	$64,076

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.83%

Payback Period Days

1470

Return on Investment

24.83%

620 N 73rd Pl Scottsdale, Arizona, 85257-4231

3 bed • 2 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,427

Zestimate

Scottsdale

Guide

Zoning

Guide

Laws

$64,524

Annual Revenue

BNBCalc predicts this property will get $242 per night with 73% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$66,426

Avg annual revenue

73%

Avg occupancy rate

$242

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

$60k

$90k

$120k

$2,136

Profit

Revenue

$64,524

Operating Expenses

$20,388

Operating Income

$44,136

Net Effective Rent

$42,000

Profit (Cash Flow)

$2,136

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

24.83%

Payback Period Days

1470