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 Rental Arbitrage Analysis 6606 W Paradise Ln, Glendale, AZ, 85306

2 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$32,609

Profit (Cash Flow)

-$3,490

Cash on Cash Return

-52.9%

Annual Revenue

$32,609

AirDNA projects $87/night at 20% occupancy ($6,355). Airbtics projects $82/night at 83% occupancy ($24,858). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 93% occupancy rate, $96 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,943$23,568$33,561$40,144
Occupancy83%89%93%96%
Nightly Rate$67$70$96$111

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$23,517
$67
89%
221$59✅❌✅Y / Y⭐️ 5 (18)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$25,653
$67
94%
221$59✅❌✅Y / Y⭐️ 5 (22)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$24,326
$67
92%
221$59✅❌✅Y / Y⭐️ 5 (17)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$25,242
$67
92%
221$59✅❌✅Y / Y⭐️ 4.7 (21)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$24,187
$67
90%
221$59✅❌✅Y / Y⭐️ 5 (10)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$23,764
$67
90%
221$59✅❌✅Y / Y⭐️ 4.5 (18)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$25,271
$67
95%
221$59✅❌✅Y / Y⭐️ 5 (23)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$22,256
$68
83%
221$59✅❌✅Y / Y⭐️ 4.7 (15)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$22,096
$68
83%
221$59✅❌✅Y / Y⭐️ 5 (13)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$24,248
$68
91%
221$59✅❌✅Y / Y⭐️ 5 (20)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$25,807
$71
87%
221$59✅❌✅Y / Y⭐️ 5 (25)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$25,348
$68
91%
221$59✅❌✅Y / Y⭐️ 4.8 (21)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$26,006
$68
95%
221$59✅❌✅Y / Y⭐️ 5 (26)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$26,016
$68
96%
221$59✅❌✅Y / Y⭐️ 5 (16)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$38,490
$108
92%
221$59✅❌✅Y / Y⭐️ 4.8 (20)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$46,271
$140
89%
221$59✅❌✅Y / Y⭐️ 4.5 (8)
Luxury 2B2B w/ Pool and Free Parking - Luxe Beds

No image available

$25,067
$68
96%
221$59✅❌✅Y / Y⭐️ 5 (6)
2B2B w/ Free Parking, & Premium Beds

No image available

$29,315
$90
89%
221$0❌❌❌Y / Y⭐️ 5 (18)
2B2B w/ Free Parking, & Premium Beds

No image available

$30,215
$96
86%
221$0❌❌❌Y / Y⭐️ 5 (16)
2B2B w/ Free Parking, & Premium Beds

No image available

$30,532
$86
97%
221$0❌❌❌Y / Y⭐️ 5 (24)
2B2B w/ Free Parking, & Premium Beds

No image available

$27,036
$89
83%
221$0❌❌❌Y / Y⭐️ 5 (14)
2B2B w/ Free Parking, & Premium Beds

No image available

$38,247
$110
95%
221$0❌❌❌Y / Y⭐️ 5 (13)
2B2B w/ Free Parking, & Premium Beds

No image available

$24,888
$80
85%
221$0❌❌❌Y / Y⭐️ 4.5 (13)
2B2B w/ Free Parking, & Premium Beds

No image available

$30,636
$90
93%
221$0❌❌❌Y / Y⭐️ 5 (16)
2B2B w/ Free Parking, & Premium Beds

No image available

$47,214
$129
100%
221$0❌❌❌Y / Y⭐️ 5 (15)
2B2B w/ Free Parking, & Premium Beds

No image available

$39,162
$107
100%
221$0❌❌❌Y / Y⭐️ 5 (18)
2B2B w/ Free Parking, & Premium Beds

No image available

$21,720
$69
86%
221$0❌❌❌Y / Y⭐️ 5 (24)
2B2B w/ Free Parking, & Premium Beds

No image available

$32,354
$104
85%
221$0❌❌❌Y / Y⭐️ 4.5 (11)
2B2B w/ Pool, Free Parking, & Premium Beds

No image available

$26,268
$78
92%
221$0❌❌✅Y / Y⭐️ 0 (3)
2B2B w/ Pool, Free Parking, & Premium Beds

No image available

$13,964
$72
53%
221$0❌❌✅Y / Y⭐️ 5 (4)
2B2B w/ Pool, Free Parking, & Premium Beds

No image available

$18,230
$60
83%
221$0❌❌✅Y / Y⭐️ 0 (5)
2B2B w/ Free Parking, & Premium Beds

No image available

$34,217
$110
85%
221$0❌❌❌Y / Y⭐️ 5 (9)
2B2B w/ Free Parking, & Premium Beds

No image available

$23,020
$74
85%
221$0❌❌❌Y / Y⭐️ 4.5 (13)
Luxury 2B2B w/ Pool, Free Parking, & Premium Beds

No image available

$21,960
$60
100%
221$0✅❌✅Y / Y⭐️ 0 (0)
2B2B w/ Pool, Free Parking, & Premium Beds

No image available

$10,764
$60
49%
221$0❌❌✅Y / Y⭐️ 0 (0)
Luxury 2B2B w/ Pool, Free Parking, & Premium Beds

No image available

$26,701
$96
76%
221$0✅❌✅Y / Y⭐️ 0 (0)
2B2B w/ Pool, Free Parking, & Premium Beds

No image available

$10,541
$60
48%
221$0✅❌✅Y / Y⭐️ 0 (0)
2B2B w/ Pool, Free Parking, & Premium Beds

No image available

$10,541
$60
48%
221$0✅❌✅Y / Y⭐️ 0 (0)
condo 5 minutes from Peoria sports complex/Pool

No image available

$26,492
$127
57%
22.53$0✅✅✅Y / Y⭐️ 5 (6)

Return Metrics

-52.88% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,490-$6,980-$10,470-$13,960-$17,450-$34,901-$104,705
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-$3,490-$6,980-$10,470-$13,960-$17,450-$34,901-$104,705

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-52.88%

Payback Period Days

0

Return on Investment

-52.88%

property-location

6606 W Paradise Ln Glendale, Arizona, 85306

2 bed • 2 bath • 1 guests

Agent

Inquire about this property

Contact Agent

Glendale

Guide

Zoning

Market

Guide


Laws


Market Data

$32,609

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $87/night at 20% occupancy ($6,355.24). Airbtics projects $82/night at 83% occupancy ($24,858).

Top 26% of comparables

Top 26% of comparables


40

Airbnb Comparables

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

$26,048

Avg annual revenue

83%

Avg occupancy rate

$82

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

$20k

$35k

$50k

Sign up to see the data on 40 all comparables

-$3,490

Profit

Revenue

$32,609

Operating Expenses

$16,239

Operating Income

$16,370

Net Effective Rent

$19,860

Profit (Cash Flow)

-$3,490

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-52.88%

Payback Period Days

0