BNBCalc Short Term Rental Rental Arbitrage Analysis 7615 E 3rd St, Scottsdale, AZ, 85251

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$101,501

Profit (Cash Flow)

$7,906

Cash on Cash Return

72.9%

Annual Revenue

$101,501

AirDNA projects $422/night at 56% occupancy ($86,314). Airbtics projects $334/night at 62% occupancy ($75,634). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 70% occupancy rate, $397 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,336	$71,460	$104,673	$129,491
Occupancy	53%	62%	70%	78%
Nightly Rate	$253	$305	$397	$440

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brand New Designer Old Town Scottsdale Residence	$128,516	$600	58%	4	2	3	$229	✅	✅	❌	Y / Y	⭐️ 5 (70)
Swanky & Modern 4bed 3bath W/ Pool & Hot Tub!	$79,053	$307	67%	4	3	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (54)
Brand New Hot Tub & Heated Pool, Perfect Location	$73,462	$297	62%	4	3	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (147)
Old Town Scottsdale getaway PoolSpaFire Pit*Golf	$121,401	$585	56%	4	3	3	$285	✅	✅	❌	Y / Y	⭐️ 5 (52)
Putting Green Oasis 10-Min Walk OldTown Scottsdale	$60,397	$373	42%	4	3	1	$250	❌	✅	✅	Y / Y	⭐️ 5 (19)
Heated Pool! Great Location in Old Town	$32,888	$128	67%	4	2.5	5	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (155)
Luxe Backyard w/ Free Heated Pool & Cabana Dining	$76,542	$354	59%	4	2.5	3	$99	✅	❌	❌	Y / Y	⭐️ 5 (84)
Valley Vibe House \| OldTown Modern Paradise	$66,720	$234	73%	4	3	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (67)
Oasis Manor \| Scottsdale \| Heated Pool \| Golf!	$200,240	$683	79%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (85)
Cactus Chalet - New Pool/Office/Large patio	$55,719	$213	68%	4	3	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (50)
Jason's Awesome OldTown Scottsdale Pad - 2025657	$53,519	$223	63%	4	2.5	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (209)
The Chadwick: Spa, Pool Table, Old Town Scottsdale	$69,105	$246	73%	4	2	1	$160	✅	✅	✅	Y / Y	⭐️ 5 (199)
Desert Oasis Retreat In Stunning Scottsdale, AZ!	$79,810	$257	80%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (64)
Hermosa House in Heart of Old Town 🌵	$87,817	$405	59%	4	2	3	$300	✅	❌	✅	Y / Y	⭐️ 4.9 (127)
Close to Old Town, Heated Pool, Games, Master ste	$37,582	$181	55%	4	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (54)
8Bed Luxe: Heated Pool & Steps to Town!	$87,456	$397	60%	4	2	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (51)
The SaguaroHeated PoolScottsdale	$52,981	$210	65%	4	2	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (218)
Modern 4 Bedroom Townhome in Old Town Scottsdale	$53,644	$307	47%	4	2.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (70)
Terra Aura \| Walk to Scottsdale Stadium & Old Town	$135,500	$411	80%	4	3	1	$399	✅	✅	❌	Y / Y	⭐️ 5 (35)
2700 square ft 4 Bedroom w/ Steam Room	$121,172	$424	77%	4	3	2	$210	✅	✅	✅	Y / Y	⭐️ 5 (65)
Pristine Sunset-Private Pool-BBQ Grill-Pool Table	$65,319	$298	57%	4	3.5	2	$225	✅	❌	✅	Y / Y	⭐️ 4.5 (143)
Sunkissed Scottsdale: Swim & Dine by Old Town	$77,683	$305	68%	4	2	1	$354	✅	✅	❌	Y / Y	⭐️ 5 (27)
The Avalon -2 Master Suites w/ heated pool	$64,027	$317	54%	4	3	3	$275	✅	❌	❌	Y / Y	⭐️ 5 (190)
Old Town Scottsdale Industrial Modern Heated Pool	$39,600	$231	44%	4	3	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (185)
The Camel's Back-Heated Pool.Yard Games.Game Room!	$47,903	$261	48%	4	2	2	$293	✅	❌	✅	Y / Y	⭐️ 5 (114)
Girls Trip! La Villa Rose- 4 min to Old Town!	$153,435	$822	51%	4	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (43)
Scottsdale Suite Retreat	$72,352	$408	48%	4	3	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (9)
SALT: 4min to Old Town, Heated Pool, PuttPutt	$84,137	$306	72%	4	3	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (37)
Coastal Charm Oasis - Heated Pool & More	$64,094	$214	81%	4	2	1	$325	✅	❌	✅	Y / Y	⭐️ 5 (85)
Hayden House in Old Town \| Heated Pool + Hot Tub	$91,318	$379	64%	4	2	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (31)
OldTown Scottsdale Sleeps 14+HotTub+Grill+MiniGolf	$57,561	$256	59%	4	2	1	$250	❌	✅	❌	Y / Y	⭐️ 5 (47)
Heated Pool + Walk to Old Town! New Renovation!	$116,134	$397	78%	4	2	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (289)
4 BR Old Town Home W/ Pool Heating \| Chefs Kitchen	$66,965	$262	69%	4	3	3	$265	✅	❌	❌	Y / Y	⭐️ 5 (52)
Scottsdale Luxury Escape: Heated Pool, Hot Tub, Outdoor Shower, Fire Pit, Old Town	$81,904	$295	74%	4	2	2	$285	✅	✅	❌	Y / Y	⭐️ 5 (192)
Ultimate 4bd Old Town Home with Heated Pool	$40,896	$198	53%	4	2	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (27)
Desert Retreat: Poolside Bliss & Putting Green	$63,260	$366	47%	4	3	2	$299	✅	❌	❌	Y / Y	⭐️ 5 (104)
2 Mstr Suites, Hot Tub, Modern-Urban OT Bungalow	$64,091	$307	51%	4	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (10)
Villa Medano: Heated Pool \| Luxury Home \| Old Town	$98,639	$412	63%	4	3	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (41)
Old Town “Modern Farmhouse” + Heated Pool + BBQ	$43,317	$258	44%	4	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (198)
Minutes to Old Town\|Hot Tub\|Htd Pool\|Game Room+	$71,218	$268	70%	4	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (78)

Return Metrics

72.86% 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)	$7,906	$15,812	$23,718	$31,624	$39,530	$79,061	$237,184
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	$7,906	$15,812	$23,718	$31,624	$39,530	$79,061	$237,184

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

72.86%

Payback Period Days

501

Return on Investment

72.86%

7615 E 3rd St Scottsdale, Arizona, 85251

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

$101,501

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $422/night at 56% occupancy.Projected nightly rate is $334/night at 62% occupancy.

Occupancy Rate

Top 26% 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.

$78,434

Avg annual revenue

62%

Avg occupancy rate

$334

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

$30k

$85k

$140k

$200k

$7,906

Profit

Revenue

$101,501

Operating Expenses

$25,195

Operating Income

$76,306

Net Effective Rent

$68,400

Profit (Cash Flow)

$7,906

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

72.86%

Payback Period Days

501