Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 701 W Grove Pkwy

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$34,789

Profit (Cash Flow)

$2,667

Cash on Cash Return

61.3%

Annual Revenue

$34,789

AirDNA projects $79/night at 73% occupancy ($21,063). Airbtics projects $127/night at 75% occupancy ($34,789). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 75% occupancy rate, $127 rate per night.

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

Percentiles25%50%75%90%
Revenue$19,044$27,555$47,242$88,464
Occupancy63%77%88%97%
Nightly Rate$81$95$143$242

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$34,669
$145
61%
122$100✅❌❌Y / Y⭐️ 5 (4)
$29,866
$85
96%
111$0❌❌❌N / Y⭐️ 5 (347)
$36,863
$116
84%
111$40✅❌❌Y / Y⭐️ 5 (421)
$88,350
$314
73%
111$99✅✅❌Y / Y⭐️ 0 (0)
$88,350
$314
73%
111$99✅✅❌Y / Y⭐️ 0 (0)
$21,404
$68
86%
112$0❌❌❌N / Y⭐️ 5 (239)
$24,189
$91
70%
111$25❌❌✅N / Y⭐️ 5 (262)
$22,619
$103
60%
111$0❌❌❌Y / Y⭐️ 5 (265)
$47,863
$204
63%
113$75❌❌❌Y / Y⭐️ 5 (39)
$40,367
$134
82%
1231$75❌❌❌Y / Y⭐️ 4.9 (21)
$106,923
$314
92%
111$99✅✅❌Y / Y⭐️ 0 (0)
$108,071
$314
93%
111$99✅✅❌Y / Y⭐️ 5 (1)
$22,547
$83
68%
111$75❌❌✅Y / Y⭐️ 4.9 (31)
$29,539
$113
64%
113$150❌❌✅N / Y⭐️ 5 (90)
$17,194
$81
58%
111$0✅✅✅Y / Y⭐️ 4.8 (5)
$23,711
$95
59%
111$85✅❌❌Y / Y⭐️ 4.8 (35)
$30,470
$93
88%
113$35✅❌❌N / Y⭐️ 5 (45)
$12,222
$95
34%
111$100✅❌✅Y / Y⭐️ 4.3 (25)
$73,357
$219
87%
111$99✅✅❌Y / Y⭐️ 0 (0)
$21,642
$81
73%
111$0✅✅✅Y / Y⭐️ 2.5 (2)
$16,506
$82
55%
111$0✅✅✅Y / Y⭐️ 4.2 (5)
$26,632
$69
98%
111$59✅❌✅Y / Y⭐️ 4.7 (17)
$26,922
$69
98%
111$59✅❌✅Y / Y⭐️ 4.5 (23)
$24,624
$171
39%
112$45✅❌✅N / Y⭐️ 4.9 (77)
$26,429
$80
88%
112$110❌❌✅Y / Y⭐️ 4.8 (38)
$25,578
$95
72%
114$90✅❌❌Y / Y⭐️ 4.9 (130)
$26,055
$69
96%
111$59✅❌✅Y / Y⭐️ 4.5 (13)
$29,504
$99
81%
1130$90✅✅❌Y / Y⭐️ 4.9 (40)
$25,053
$84
76%
111$75❌❌✅Y / Y⭐️ 5 (23)
$31,401
$99
85%
113$100❌❌❌Y / Y⭐️ 4.9 (60)
$45,161
$143
86%
112$100✅✅✅Y / Y⭐️ 4.8 (19)
$38,380
$158
64%
112$65✅❌✅Y / Y⭐️ 4.8 (38)
$30,214
$112
69%
111$59✅❌✅Y / Y⭐️ 4.7 (6)
$22,841
$79
79%
111$0✅✅✅Y / Y⭐️ 3.6 (3)
$27,450
$70
100%
111$59✅❌✅Y / Y⭐️ 4.7 (8)
$27,396
$69
97%
111$59✅❌✅Y / Y⭐️ 4.9 (21)
$14,229
$81
48%
111$0✅✅✅Y / Y⭐️ 4 (2)
$35,051
$235
40%
113$125❌❌✅Y / Y⭐️ 5 (30)
$20,743
$68
82%
115$56❌❌❌Y / Y⭐️ 5 (21)
$42,054
$112
100%
111$59✅❌✅Y / Y⭐️ 5 (1)

Return Metrics

61.3% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,666$5,333$8,000$10,667$13,334$26,668$80,005
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$2,666$5,333$8,000$10,667$13,334$26,668$80,005

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

61.3%

Payback Period Days

595

Return on Investment

61.3%

property-location

701 W Grove Pkwy Tempe, Arizona, 85283-4501

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$1,463

Zestimate

Tempe

Guide

Zoning

Guide


Laws

$34,789

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $79/night at 73% occupancy.Projected nightly rate is $127/night at 75% occupancy.

Top 51% of comparables

Top 28% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$36,060

Avg annual revenue

75%

Avg occupancy rate

$127

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

$45k

$75k

$110k

Sign up to see the data on 40 all comparables

$2,667

Profit

Revenue

$34,789

Operating Expenses

$16,523

Operating Income

$18,267

Net Effective Rent

$15,600

Profit (Cash Flow)

$2,667

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

61.3%

Payback Period Days

595