BNBCalc Short Term Rental Investment Analysis 7126 E Osborn Rd, Scottsdale, AZ, 85251

1 bed • 1 bath • 3 guests • $2,050

BNB

Calc

Annual Revenue

$47,116

Profit (Cash Flow)

$27,173

Cap Rate

1332.3%

Annual Revenue

$47,116

AirDNA projects $144/night at 66% occupancy ($34,712). Airbtics projects $127/night at 73% occupancy ($33,861). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 86% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,071	$32,593	$48,894	$63,540
Occupancy	62%	75%	86%	91%
Nightly Rate	$84	$114	$150	$184

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loft 5 Walk to Old Town w/Parking	$59,441	$192	83%	1	1.5	2	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Old Town Scottsdale 1Bed/1Bath Apartment	$29,970	$124	63%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (114)
Noir et Jaune Old Town \| King Bed!	$32,051	$81	100%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (167)
Tiki58: Mid Century Modern - Near Valley Ho!	$27,788	$118	60%	1	1	2	$110	✅	❌	❌	Y / Y	⭐️ 5 (81)
HeatedPool, Upscale in OldTown Scottsdale	$43,226	$131	87%	1	1	3	$89	✅	❌	❌	Y / Y	⭐️ 5 (202)
Flamingo58: Mid-Mod Old Town - Near Valley Ho!	$52,327	$185	75%	1	1	2	$110	✅	❌	❌	Y / Y	⭐️ 5 (97)
Old Town Scottsdale Luxe Condo w/ Hot Tub and Pool	$26,100	$88	77%	1	1	1	$130	✅	✅	❌	Y / Y	⭐️ 4.8 (78)
Modernized 1BR Condo w/ shared Pool & Spa	$25,532	$79	80%	1	1	2	$77	✅	✅	❌	Y / Y	⭐️ 5 (60)
Desert Oasis - 105, Heated Pool, Walk to Old Town	$35,350	$153	62%	1	1	3	$89	✅	❌	❌	Y / Y	⭐️ 5 (236)
Modern & Bright 103, Heated Pool, Walk to Old Town	$43,553	$154	76%	1	1	3	$89	✅	❌	❌	Y / Y	⭐️ 5 (228)
Stylish 1B1B Oldtown Scottsdale Free Parking	$22,671	$68	86%	1	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Old Town Suites of Scottsdale 4	$16,869	$63	67%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (82)
Chic 1B in the Heart of Old Town Scottsdale!	$30,935	$112	74%	1	1	2	$110	✅	❌	❌	Y / Y	⭐️ 5 (36)
Stunning Old Town Studio,Hotel Valley Ho Amenities	$34,795	$152	60%	1	1	1	$72	✅	✅	✅	N / Y	⭐️ 5 (140)
The Golden Palm Old Town Scottsdale	$30,082	$115	65%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (128)
Stylish 1B1B Oldtown Scottsdale Free Parking	$22,569	$67	85%	1	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Walkable Spacious Apartment w/ Pool	$37,313	$110	87%	1	1.5	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (73)
Stylish 1K1B Studio Oldtown Scottsdale Free Park	$37,751	$106	93%	1	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Old Town Eclectic w/ Heated Pool	$43,100	$184	64%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (26)
Scottsdale Palms an Oasis in Old Town: Quiet Pool	$35,267	$174	54%	1	1	3	$89	✅	❌	❌	Y / Y	⭐️ 5 (90)
Flawless One Bedroom Old Town Scottsdale Condo	$25,346	$98	67%	1	1	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (28)
Spacious 1BR Condo w/ Patio & Close to Old Town	$28,468	$83	88%	1	1	2	$72	✅	✅	✅	Y / Y	⭐️ 5 (57)
Stylish Studio Oldtown Scottsdale Free Parking	$26,437	$73	91%	1	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Old Town Scottsdale~NEW Modern	$30,396	$113	70%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (30)
Clean and Close to Everything in Old Town	$32,959	$104	86%	1	1	5	$99	✅	❌	❌	Y / Y	⭐️ 5 (206)
Cozy Condo Oldtown Scottsdale/1bd1ba/sleeps4	$27,184	$96	69%	1	1	2	$110	✅	✅	✅	Y / Y	⭐️ 5 (34)
Pinchot Uno \| Old Town Scottsdale	$26,114	$79	87%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Relaxing 1 Bedroom Condo	$27,127	$161	44%	1	1	3	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Stylish 1B1B Oldtown Scottsdale Free Parking	$28,582	$85	87%	1	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Old Town Scottsdale Condo & Private HOT TUB	$34,266	$150	58%	1	1	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (336)
Old Town Scottsdale Designer Condo-Private Hot Tub	$22,329	$122	45%	1	1	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (320)
Stylish Studio Oldtown Scottsdale Free Parking	$24,958	$68	93%	1	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Scottsdale Getaway w/ patio	$14,894	$126	31%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (9)
Middle of old town! Prime, Prime, Prime location!	$57,290	$423	36%	1	1	3	$250	❌	❌	✅	N / N	⭐️ 5 (6)
Old Town Haven Quiet Spacious Private ~ Pool/Spa	$31,684	$119	67%	1	2	30	$95	✅	✅	❌	Y / Y	⭐️ 5 (44)
Stylish 1B1B Oldtown Scottsdale Free Parking	$22,995	$68	86%	1	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Greenbelt Condo-Patio/Pool/Tennis/Old Town (5min)	$103,808	$292	96%	1	1	2	$72	✅	✅	❌	Y / Y	⭐️ 5 (41)
Marvelous Modern 1BR: Walking Distance to Old Town	$31,407	$136	58%	1	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (66)
Pinchot Tres \| Old Town Scottsdale	$35,754	$122	78%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Cool and Cozy 1-bedroom Condo in Old Town!	$35,362	$108	85%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (103)

Return Metrics

575.51% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,173	$54,346	$81,519	$108,692	$135,865	$271,730	$815,191
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,640	$1,640	$1,640	$1,640	$1,640	$1,640	$1,640
Down Payment	$410	$410	$410	$410	$410	$410	$410
Property Appreciation	$61	$124	$190	$257	$326	$705	$2,925
Total Return	$29,284	$56,520	$83,759	$110,999	$138,241	$274,485	$820,167

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

575.51%

Cap Rate

1,332.26%

Return on Investment

577.24%

7126 E Osborn Rd 1029 Scottsdale, Arizona, 85251

1 bed • 1 bath • 3 guests

Purchase Price

Est. $10/mo

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

13435

Airbnb Investor Score

$27,173

Annual Profit

1332.3%

Cap Rate

575.5%

Cash on Cash

$47,116

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $144/night at 66% occupancy.Projected nightly rate is $127/night at 73% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$33,851

Avg annual revenue

73%

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

$15k

$45k

$75k

$105k

$27,173

Profit

Revenue

$47,116

Operating Expenses

$19,805

Operating Income

$27,311

Mortgage & Taxes

$138

Profit (Cash Flow)

$27,173

$4,722

Cash Investment

Down Payment

$410

Renos & Furnishing

$4,250

Closing Costs

$62

Total

$4,722

DSCR Ratio

Strong

197.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

575.51%

Cap Rate

1,332.26%

Return on Investment

577.24%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$97

Deductible property tax

$20

Your total deduction

-$26,383

Your adjusted annual income

$150,000 - -$26,383 = $176,383

Taxes on $176,383 (30%)

$52,915

Your old tax bill

$45,000

Your new tax bill

$52,915

Estimated tax savings

-$7,915

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

2005

Size:

889 sqft

Type:

APARTMENT

Parking:

Heating:

Fireplace

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: 4

Lot size: -

Building area: 889 sqft

Garage: Yes

Heating: Fireplace

Pool: No

Fireplaces: -

Basement: No

Cooling: Ceiling Fan

View: -

Parking: Garage

Amenities: Dryer, Garbage Disposal, Microwave, Refrigerator, Washer

Price per square foot: $2

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Tonalea Elementary School with 3/10 star rating
High School: Coronado High School with 3/10 star rating