BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 7419 E Diamond St, Scottsdale, AZ, 85257

4 bed β€’ 3 bath β€’ 8 guests β€’ $0

BNB

Calc

Annual Revenue

$88,126

Profit (Cash Flow)

$38,306

Cash on Cash Return

353.0%

Annual Revenue

$88,126

AirDNA projects $416/night at 58% occupancy ($88,126). Airbtics projects $273/night at 66% occupancy ($65,809). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $416 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,498$63,223$96,061$141,002
Occupancy52%68%83%89%
Nightly Rate$191$247$305$419

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
Love Oasis by Scottsdale Beach Club - NEW

No image available

$53,450
$302
47%
422$375βœ…βŒβŒY / Y⭐️ 4.8 (49)
Old Town Escape FREE Heated Pool Jacuzzi Fire Pit

No image available

$51,945
$134
91%
422$385βœ…βœ…βœ…Y / Y⭐️ 5 (156)
*NEW* ZOJI Scottsdale Oasis! Heated Pool & XL Spa!

No image available

$55,889
$202
70%
421$275βœ…βœ…βŒY / Y⭐️ 4.8 (102)
Casa de Encanto

No image available

$60,287
$199
78%
422$182βœ…βŒβŒY / Y⭐️ 5 (76)
Old Town Oasis β€’ Heated Pool β€’ Hot Tub β€’ Fire Pit

No image available

$73,517
$335
59%
423$195βœ…βœ…βŒY / Y⭐️ 5 (240)
Cactus Clubhouse - 4-bdrm w/ Heated pool

No image available

$50,207
$285
45%
423$250βœ…βŒβŒY / Y⭐️ 5 (48)
SCOTTSDALE’S 🌡 TOP AIRBNB 🦩WHISKY ISLE 😍

No image available

$59,399
$266
60%
423$300βœ…βŒβŒY / Y⭐️ 5 (165)
The McKinley, Heated Pool Perfect for Entertaining

No image available

$112,793
$470
64%
421$225βœ…βŒβœ…Y / Y⭐️ 5 (39)
NEW! Sleek Scottsdale Haven, Close to Downtown

No image available

$53,033
$196
71%
421$210βœ…βŒβŒY / N⭐️ 5 (35)
Cool Blue Oasis! Near ASU & Old Town! Pool/4B/2B

No image available

$56,493
$179
85%
422$100βœ…βŒβœ…Y / Y⭐️ 5 (311)
Old Town Luxe - FREE Heated Pool Jacuzzi Fire Pit

No image available

$69,955
$192
88%
422$350βœ…βœ…βœ…Y / Y⭐️ 5 (102)
Scottsdale Farmhouse: 5 Mins from Old Town!

No image available

$89,520
$460
52%
422$273βœ…βŒβœ…Y / Y⭐️ 4.8 (207)
Valley Villa ~ Luxury Scottsdale vacation home

No image available

$35,077
$234
40%
423$375βœ…βŒβœ…Y / Y⭐️ 4.8 (37)
Old Town Paradise: Resort-Style Pool; Yard Games

No image available

$93,142
$266
94%
422$165βœ…βŒβŒY / Y⭐️ 4.8 (90)
Old Town Scottsdale | Heated Pool | Spacious 4 BR

No image available

$49,675
$237
56%
423$200βœ…βŒβŒY / Y⭐️ 5 (162)
Scottsdale Paradise for Fall Celebrations w/ Pool

No image available

$71,624
$415
46%
422$175βœ…βŒβœ…Y / Y⭐️ 5 (122)
Cute beach themed home w/ private heated pool

No image available

$49,997
$158
83%
423$250βœ…βŒβŒY / Y⭐️ 4.8 (125)
Modern Comforts Near Old Town Scottsdale and ASU!

No image available

$33,483
$191
45%
421$225βœ…βŒβœ…Y / Y⭐️ 4.8 (105)
Scottsdale Resort Style Home with Heated Pool!

No image available

$41,404
$254
44%
423$250βœ…βŒβœ…Y / Y⭐️ 5 (91)
Beautiful Scottsdale Oasis with Heated Pool!

No image available

$60,613
$253
64%
423$270βœ…βœ…βœ…Y / Y⭐️ 5 (84)
*Rancho Relaxo* 4BR/Heated Pool/HotTub/Games

No image available

$71,000
$284
67%
423$225βœ…βœ…βœ…Y / Y⭐️ 5 (78)
*Free Heated Pool | Game Room for All To Enjoy!*

No image available

$58,191
$186
80%
422$265βœ…βŒβœ…Y / Y⭐️ 4.8 (101)
The Desert Diamond - Old Town Scottsdale

No image available

$80,586
$413
53%
423$225βœ…βŒβœ…Y / Y⭐️ 5 (57)
Kimsey Villa with Pool & Firepit

No image available

$57,315
$204
72%
422$195βœ…βŒβŒY / Y⭐️ 4.9 (36)
Luxury Paradise!-Heated Pool-Hot Tub-Putting Green

No image available

$110,459
$323
88%
421$281βœ…βœ…βœ…Y / Y⭐️ 4.8 (91)
Luxury Arizona Retreat with Private Pool

No image available

$116,468
$337
94%
422$160βœ…βŒβœ…Y / Y⭐️ 5 (82)
Insta-Worthy Home; Heated Pool; Heart of Old Town

No image available

$67,925
$193
89%
422$354βœ…βŒβŒY / Y⭐️ 4.9 (69)
*PrivateScottsdale Home* OldTown-Yard-HeatedPool

No image available

$50,284
$180
73%
422$250βœ…βŒβŒY / Y⭐️ 4.9 (46)
Blush Bungalow: Scottsdale Bachelorette Bliss

No image available

$160,850
$779
55%
423$260βœ…βŒβœ…Y / Y⭐️ 4.8 (64)
2024: Summer Oasis - Massive!

No image available

$38,143
$302
33%
422$375βœ…βŒβŒY / Y⭐️ 5 (11)
The Desert Rose - Heated Pool, Spa, Putting Green

No image available

$105,657
$314
89%
422$250βœ…βœ…βŒY / Y⭐️ 5 (60)
The Pink Cactus

No image available

$86,425
$532
44%
433$250βœ…βŒβŒY / Y⭐️ 4.9 (185)
4BR Scottsdale Home - W/Game Room

No image available

$61,429
$188
81%
422$250βŒβŒβœ…Y / Y⭐️ 4.8 (42)
Cozy Rental Retreat Near Old Town w/HotTub+Firepit

No image available

$39,198
$126
85%
421$0βŒβœ…βœ…Y / Y⭐️ 4.8 (88)
4BD Scottsdale House with POOL, 8 MINS to Old Town

No image available

$74,089
$246
82%
423$195βœ…βŒβŒY / Y⭐️ 4.8 (174)
Polk Ranch - Modern 4 BD - Heated Pool & Putting

No image available

$70,348
$218
86%
423$185βœ…βŒβŒY / Y⭐️ 5 (70)
Casa del Desierto: Heated Pool-Old Town Area!

No image available

$56,306
$267
56%
422$236βœ…βŒβœ…Y / Y⭐️ 4.9 (141)
Scottsdale Boho Bungalow with Private Hot Tub

No image available

$58,480
$186
80%
422$240βŒβœ…βŒY / Y⭐️ 4.9 (109)
Desert Diamond Oasis|Private Pool|Bar|Games

No image available

$44,760
$181
64%
423$275βœ…βŒβŒY / Y⭐️ 4.9 (15)

Return Metrics

353.04% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$38,305$76,611$114,917$153,222$191,528$383,056$1,149,170
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$38,305$76,611$114,917$153,222$191,528$383,056$1,149,170

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

353.04%

Payback Period Days

103

Return on Investment

353.04%

property-location

7419 E Diamond St Scottsdale, Arizona, 85257

4 bed β€’ 3 bath β€’ 8 guests

Agent

Inquire about this property

Contact Agent

$2,197

Zestimate

Scottsdale

Guide

Zoning

Guide


Laws

$88,126

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $416/night at 58% occupancy ($88,126.07). Airbtics projects $273/night at 66% occupancy ($65,809).

Top 63% of comparables

Top 11% 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.

$66,473

Avg annual revenue

66%

Avg occupancy rate

$273

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$70k

$115k

$160k

Sign up to see the data on 40 all comparables

$38,306

Profit

Revenue

$88,126

Operating Expenses

$23,456

Operating Income

$64,670

Net Effective Rent

$26,364

Profit (Cash Flow)

$38,306

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

353.04%

Payback Period Days

103

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service