Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 7711 E Beatrice St

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$56,386

Profit (Cash Flow)

$9,516

Cash on Cash Return

89.8%

Annual Revenue

$56,386

AirDNA projects $324/night at 53% occupancy ($62,719). Airbtics projects $249/night at 62% occupancy ($56,386). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $249 rate per night.

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

Percentiles25%50%75%90%
Revenue$36,255$60,781$79,461$87,013
Occupancy53%61%70%99%
Nightly Rate$204$228$296$319

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

89.77% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,516$19,032$28,548$38,064$47,580$95,161$285,484
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$9,516$19,032$28,548$38,064$47,580$95,161$285,484

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

89.77%

Payback Period Days

406

Return on Investment

89.77%

property-location

7711 E Beatrice St Scottsdale, Arizona, 85257-4434

4 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$2,428

Zestimate

Scottsdale

Guide

Zoning

Guide


Laws

$56,386

Annual Revenue

BNBCalc predicts this property will get $249 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 41% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

$9,516

Profit

Revenue

$56,386

Operating Expenses

$19,330

Operating Income

$37,056

Net Effective Rent

$27,540

Profit (Cash Flow)

$9,516

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

89.77%

Payback Period Days

406