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
$23,517
$67
89%
221$59✅❌✅Y / Y⭐️ 5 (18)
$25,653
$67
94%
221$59✅❌✅Y / Y⭐️ 5 (22)
$24,326
$67
92%
221$59✅❌✅Y / Y⭐️ 5 (17)
$25,242
$67
92%
221$59✅❌✅Y / Y⭐️ 4.7 (21)
$24,187
$67
90%
221$59✅❌✅Y / Y⭐️ 5 (10)
$23,764
$67
90%
221$59✅❌✅Y / Y⭐️ 4.5 (18)
$25,271
$67
95%
221$59✅❌✅Y / Y⭐️ 5 (23)
$22,256
$68
83%
221$59✅❌✅Y / Y⭐️ 4.7 (15)
$22,096
$68
83%
221$59✅❌✅Y / Y⭐️ 5 (13)
$24,248
$68
91%
221$59✅❌✅Y / Y⭐️ 5 (20)
$25,807
$71
87%
221$59✅❌✅Y / Y⭐️ 5 (25)
$25,348
$68
91%
221$59✅❌✅Y / Y⭐️ 4.8 (21)
$26,006
$68
95%
221$59✅❌✅Y / Y⭐️ 5 (26)
$26,016
$68
96%
221$59✅❌✅Y / Y⭐️ 5 (16)
$38,490
$108
92%
221$59✅❌✅Y / Y⭐️ 4.8 (20)
$46,271
$140
89%
221$59✅❌✅Y / Y⭐️ 4.5 (8)
$25,067
$68
96%
221$59✅❌✅Y / Y⭐️ 5 (6)
$29,315
$90
89%
221$0❌❌❌Y / Y⭐️ 5 (18)
$30,215
$96
86%
221$0❌❌❌Y / Y⭐️ 5 (16)
$30,532
$86
97%
221$0❌❌❌Y / Y⭐️ 5 (24)
$27,036
$89
83%
221$0❌❌❌Y / Y⭐️ 5 (14)
$38,247
$110
95%
221$0❌❌❌Y / Y⭐️ 5 (13)
$24,888
$80
85%
221$0❌❌❌Y / Y⭐️ 4.5 (13)
$30,636
$90
93%
221$0❌❌❌Y / Y⭐️ 5 (16)
$47,214
$129
100%
221$0❌❌❌Y / Y⭐️ 5 (15)
$39,162
$107
100%
221$0❌❌❌Y / Y⭐️ 5 (18)
$21,720
$69
86%
221$0❌❌❌Y / Y⭐️ 5 (24)
$32,354
$104
85%
221$0❌❌❌Y / Y⭐️ 4.5 (11)
$26,268
$78
92%
221$0❌❌✅Y / Y⭐️ 0 (3)
$13,964
$72
53%
221$0❌❌✅Y / Y⭐️ 5 (4)
$18,230
$60
83%
221$0❌❌✅Y / Y⭐️ 0 (5)
$34,217
$110
85%
221$0❌❌❌Y / Y⭐️ 5 (9)
$23,020
$74
85%
221$0❌❌❌Y / Y⭐️ 4.5 (13)
$21,960
$60
100%
221$0✅❌✅Y / Y⭐️ 0 (0)
$10,764
$60
49%
221$0❌❌✅Y / Y⭐️ 0 (0)
$26,701
$96
76%
221$0✅❌✅Y / Y⭐️ 0 (0)
$10,541
$60
48%
221$0✅❌✅Y / Y⭐️ 0 (0)
$10,541
$60
48%
221$0✅❌✅Y / Y⭐️ 0 (0)
$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