BNBCalc Short Term Rental Rental Arbitrage Analysis 7357 E 37th Pl, Yuma, AZ, 85365

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$41,930

Profit (Cash Flow)

$4,079

Cash on Cash Return

47.4%

Annual Revenue

$41,930

AirDNA projects $126/night at 57% occupancy ($26,231). Airbtics projects $146/night at 70% occupancy ($37,327). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 82% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,934	$38,499	$50,289	$62,609
Occupancy	61%	71%	82%	92%
Nightly Rate	$127	$144	$163	$180

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Yuma Boho/Airy 3 bedroom home with free parking	$34,476	$104	88%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (95)
Desert Sky Townhouse	$36,118	$132	69%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (12)
Relax in a 3bd/2bath townhouse great location	$34,829	$156	61%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Spacious Clean Pet-friendly Family Townhome	$39,672	$144	73%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (34)
Casa de Ava NEW Town house 3 Bedroom 2 bathroom	$26,428	$159	45%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)
Peaceful, 3BR+King Home W/BBQ, Fire Pit & Huge TV!	$36,613	$156	62%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (54)
Cozy Yuma Home in Desert Oasys 3br/2ba	$22,640	$119	46%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
Your Tranquil Desert Oasis - Entire Home	$25,781	$161	40%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (48)
Cozy Foothills Home 3bd/pool table/hot tub/parking	$41,143	$146	73%	3	2	2	$100	✅	✅	✅	Y / Y	⭐️ 5 (186)
Guest-Favorite 3-Bedroom charming Home with Pool	$44,894	$198	59%	3	2	3	$160	✅	❌	✅	Y / Y	⭐️ 5 (33)
Relax and enjoy this gorgeous Pool/Spa Home	$49,716	$206	64%	3	2	2	$135	✅	✅	✅	Y / Y	⭐️ 5 (73)
Remodeled Home In Foothills	$34,230	$136	66%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (14)
The Cozy Home	$44,475	$222	53%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (21)
Stunning Centrally Located Home!	$29,817	$99	78%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
The Stay, New Modern home W/RV access/Garage	$34,560	$136	66%	3	2	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (83)
Beautiful 3 Bedroom/2 Bathroom Home Yuma/Foothills	$51,453	$154	90%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (41)
Cozy & Bright 3BR \| 2BA home in Fortuna Foothills	$37,520	$132	74%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (31)
Desert Sky Living-Centrally Located in Yuma	$42,321	$174	65%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (22)
Modern 3-bed Oasis: King Suite & 2 queen	$39,178	$107	92%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (188)
The Bloom House	$38,845	$146	69%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (37)
Family Friendly vacation Home 3bd/2ba-pool-hot tub	$49,025	$139	92%	3	2	2	$120	✅	✅	✅	Y / Y	⭐️ 5 (6)
Beautiful 3-Bedroom home in Yuma	$39,480	$128	78%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (145)
Clean, quiet, & family friendly!	$52,177	$172	82%	3	2	3	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Foothills home 3 bed/ 1.5 bath/RV & Boat Parking	$31,519	$110	74%	3	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (55)
Comfy retreat	$26,728	$135	50%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (24)
Cool house in a desert location	$43,349	$141	84%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
Spacious Getaway with Mountain Views	$43,238	$132	89%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (18)
Comfortable 3bd/2ba Yuma Foothills Townhome	$46,116	$126	100%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Yuma 3 bed 2 bath Foothills Home	$36,715	$123	75%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (10)
Quiet and peaceful home	$39,858	$110	99%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Casa Vida	$50,234	$183	75%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (19)
King Bed - Hot Tub, 3 Queens, Home away from home	$40,863	$145	77%	3	2	3	$0	❌	✅	✅	Y / Y	⭐️ 5 (6)
Sunset Townhome -Centrally located, Yuma/Foothills	$42,405	$180	62%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (45)
3 bedroom 2 bath with a view	$54,976	$154	97%	3	2	3	$100	✅	✅	✅	Y / N	⭐️ 4 (1)
LED King Bed w/2 Queens	$31,476	$100	86%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
Centrally Located/Pet friendly Home.	$31,422	$170	47%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (12)
Casa de foothills Yuma	$27,249	$176	39%	3	2	2	$120	❌	✅	✅	Y / Y	⭐️ 4.6 (18)
Spacious 3 bed/2 bath home close to the park!	$34,914	$159	60%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (6)
Ocotillo Desert Living- Centrally located in Yuma	$39,293	$176	61%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (17)
Yuma Living- Foothills 3bdrm/2bath Townhome	$34,790	$127	70%	3	2	3	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (26)

Return Metrics

47.43% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,079	$8,158	$12,237	$16,316	$20,395	$40,791	$122,373
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	$4,079	$8,158	$12,237	$16,316	$20,395	$40,791	$122,373

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.43%

Payback Period Days

770

Return on Investment

47.43%

7357 E 37th Pl Yuma, Arizona, 85365

3 bed • 2 bath • 9 guests

Monthly Rent

Yuma

Zoning

Laws

$41,930

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $126/night at 57% occupancy.Projected nightly rate is $146/night at 70% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$38,513

Avg annual revenue

70%

Avg occupancy rate

$146

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

$20k

$35k

$45k

$55k

$4,079

Profit

Revenue

$41,930

Operating Expenses

$17,451

Operating Income

$24,479

Net Effective Rent

$20,400

Profit (Cash Flow)

$4,079

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

47.43%

Payback Period Days

770