BNBCalc Short Term Rental Rental Arbitrage Analysis 6895 E Camelback Rd

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$31,323

Profit (Cash Flow)

-$6,349

Cash on Cash Return

-145.9%

Annual Revenue

$31,323

AirDNA projects $140/night at 63% occupancy ($32,214). Airbtics projects $128/night at 67% occupancy ($31,323). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 67% occupancy rate, $128 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,764	$28,221	$37,034	$58,358
Occupancy	59%	70%	73%	87%
Nightly Rate	$100	$105	$133	$176

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Condo w/ Patio in Premier Scottsdale Location!	$68,647	$262	70%	1	1	2	$104	✅	❌	❌	Y / Y	⭐️ 4.9 (41)
Charming quiet condo in the heart of Scottsdale!	$36,055	$99	96%	1	1	3	$65	✅	❌	❌	Y / Y	⭐️ 5 (154)
Walk 2 Old Town - Pool View @ Fashion Square	$23,544	$105	57%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (174)
Old Town Oasis\|Modern Condo+Amenities\|Pool Access	$34,698	$102	86%	1	1	1	$113	✅	❌	❌	Y / Y	⭐️ 5 (149)
Welcoming 1BR 2nd-Floor \| Balcony \| Pool	$15,122	$100	33%	1	1	2	$128	✅	❌	❌	Y / Y	⭐️ 4.3 (28)
Old Town Easy Stay {PRIME Location}	$27,026	$105	66%	1	1	1	$130	✅	❌	✅	Y / Y	⭐️ 4.6 (15)
Beautiful Condo w/ Pool Next to Fashion Square!	$40,446	$140	74%	1	1	1	$125	❌	❌	✅	N / Y	⭐️ 4.8 (15)
Beautiful Condo w/ Pool Next to Fashion Square!	$31,915	$112	70%	1	1	1	$60	✅	❌	✅	Y / Y	⭐️ 4.7 (174)
Marvelous Condo Next to Fashion Square w/ POOL!	$19,171	$97	54%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (11)
1 BR Condo in Heart of Old Town Scottsdale	$46,633	$167	70%	1	1	30	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (92)

Return Metrics

-145.94% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,348	-$12,697	-$19,046	-$25,394	-$31,743	-$63,487	-$190,461
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	-$6,348	-$12,697	-$19,046	-$25,394	-$31,743	-$63,487	-$190,461

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-145.94%

Payback Period Days

Return on Investment

-145.94%

6895 E Camelback Rd Scottsdale, Arizona, 85251

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$5,895

Zestimate

Scottsdale

Guide

Zoning

Guide

Laws

$31,323

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $140/night at 63% occupancy.Projected nightly rate is $128/night at 67% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$34,325

Avg annual revenue

67%

Avg occupancy rate

$128

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

$15k

$30k

$50k

$70k

-$6,349

Profit

Revenue

$31,323

Operating Expenses

$16,072

Operating Income

$15,251

Net Effective Rent

$21,600

Profit (Cash Flow)

-$6,349

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-145.94%

Payback Period Days