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 7887 E Uhl St, Tucson, AZ, 85710

2 bed β€’ 2 bath β€’ 4 guests β€’ $0

BNB

Calc

Annual Revenue

$37,876

Profit (Cash Flow)

$8,412

Cash on Cash Return

127.5%

Annual Revenue

$37,876

AirDNA projects $113/night at 67% occupancy ($27,652). Airbtics projects $120/night at 67% occupancy ($29,365). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 85% occupancy rate, $122 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,516$25,670$39,725$78,439
Occupancy54%72%85%92%
Nightly Rate$81$94$122$227

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
Cozy Townhome w/ Pool-10 mins to TMC

No image available

$68,672
$237
77%
212$99βœ…βŒβœ…Y / Y⭐️ 4.8 (89)
Cheerful & Relaxing ~ 5* Location ~ Pool ~ Parking

No image available

$20,740
$89
56%
211$119βœ…βŒβŒY / Y⭐️ 4.8 (58)
Entire House! East side Tucson Gem

No image available

$33,938
$115
76%
211$75βŒβŒβœ…Y / Y⭐️ 5 (142)
Lofted condo near the Foothills

No image available

$23,957
$89
72%
213$50βœ…βœ…βŒY / Y⭐️ 4.8 (114)
Delightful Escape w/ Pool 5 mins to TMC!

No image available

$25,440
$78
82%
212$99βœ…βŒβœ…Y / Y⭐️ 4.8 (99)
The comfort lodge

No image available

$13,115
$88
37%
211$100βœ…βŒβœ…Y / Y⭐️ 4.5 (27)
Pool | 2 BR 1 BA | Townhouse | Hikers Welcome

No image available

$38,674
$103
96%
211$120βœ…βŒβŒY / Y⭐️ 4.9 (149)
Pet Friendly Townhome w/ Pool

No image available

$35,265
$97
92%
212$99βœ…βŒβœ…Y / Y⭐️ 4.8 (92)
Modern 2 bed 1 bath with large back yard

No image available

$27,538
$81
88%
212$75βŒβŒβœ…Y / Y⭐️ 5 (78)
Pet Friendly Getaway w/ 2 Pools

No image available

$25,663
$76
85%
212$99βœ…βŒβœ…Y / Y⭐️ 4.9 (74)
Alegria Corner: Cozy Condo w/ Pool & Views

No image available

$27,300
$94
72%
212$105βœ…βŒβœ…Y / Y⭐️ 4.9 (25)
Eastside Digs

No image available

$27,076
$121
60%
212$60βŒβŒβœ…Y / Y⭐️ 4.8 (32)
Peaceful 2BR Home for Relaxation

No image available

$28,855
$101
73%
211$100βœ…βŒβœ…Y / Y⭐️ 4.7 (63)
Sunny Tucson Abode w/ Fire Pit 9 Mi to U of A

No image available

$33,286
$125
68%
212$181βŒβŒβœ…Y / Y⭐️ 4.5 (9)
Charming & Lovely Home Found in Central Tucson!

No image available

$11,148
$85
32%
211$80❌❌❌Y / Y⭐️ 4.4 (15)
Beautiful Home, Good Location Here in Tucson!

No image available

$10,862
$79
33%
211$80❌❌❌Y / Y⭐️ 4.7 (17)
Desert Dream Catcher

No image available

$34,846
$107
84%
211$100βœ…βŒβŒY / Y⭐️ 5 (15)
Tucson Desert Escape

No image available

$21,122
$63
89%
212$100βœ…βŒβœ…Y / Y⭐️ 4.7 (71)
The ELi II

No image available

$14,045
$87
39%
2128$180❌❌❌Y / Y⭐️ 4.8 (7)
Cozy-Mountain View Retreat in Tucson

No image available

$22,566
$121
49%
213$95βœ…βŒβŒY / Y⭐️ 4.9 (9)
Spectacular Mountain Views!

No image available

$27,392
$80
92%
223$75βœ…βŒβŒY / Y⭐️ 4.8 (37)
Private Mountain-View Casita - Desert Setting

No image available

$35,026
$152
62%
211$100βœ…βœ…βŒY / Y⭐️ 5 (46)
Casa Rosewood - Quiet 2BR suite, centrally located

No image available

$20,411
$81
64%
2110$75❌❌❌Y / Y⭐️ 5 (32)
Colorful and cozy retreat in the city

No image available

$22,124
$93
65%
211$0❌❌❌N / Y⭐️ 5 (33)
Comfortable home and quiet Eastside neighborhood

No image available

$48,817
$220
60%
225$125βœ…βŒβœ…Y / Y⭐️ 4.8 (38)
Family Fun Vacation, Heated Pool, Gameroom, Sauna

No image available

$61,648
$259
64%
223$150βœ…βœ…βŒY / Y⭐️ 4.9 (156)
Peaceful and private condo

No image available

$29,568
$89
87%
223$75βœ…βœ…βŒY / Y⭐️ 4.8 (150)
Updated Casa with Southwest Flair & Mountain views

No image available

$47,394
$139
92%
221$135βŒβŒβœ…Y / Y⭐️ 5 (79)
Amazing & Cool 2-Bedroom Unit in Central Tucson

No image available

$23,634
$82
76%
211$80❌❌❌Y / Y⭐️ 4.5 (10)
Beautiful Two Bedroom Home in Hummingbird Alcove

No image available

$11,205
$79
34%
211$80❌❌❌Y / Y⭐️ 4.8 (17)
The Suite Retreat, A Gem in the heart of Tucson

No image available

$22,561
$68
88%
222$75βœ…βŒβŒY / Y⭐️ 4.8 (119)
Desert Oasis Work Haven w/ Patio!

No image available

$22,917
$75
76%
221$125❌❌❌Y / Y⭐️ 4.8 (55)
Cozy Tucson Condo w/ Mountain-View Balcony!

No image available

$55,353
$226
63%
212$124βœ…βŒβŒY / Y⭐️ 4.7 (6)
Tucson Oasis: Rustic Retreat in Quiet Cul-de-Sac

No image available

$32,621
$94
91%
212$125βœ…βŒβŒY / Y⭐️ 4.9 (37)
Priv Pool, 2k sq ft, near Dtown & UA, Spa Bath

No image available

$65,870
$192
93%
223$129βœ…βŒβœ…Y / Y⭐️ 4.9 (264)
Central Tucson Remodeled Townhome

No image available

$33,665
$110
79%
221$60❌❌❌Y / Y⭐️ 5 (76)
Cottage at the Meadows in Northeast Tucson

No image available

$13,391
$95
38%
2114$99βœ…βŒβŒY / Y⭐️ 4.8 (29)
Awesome 2-Bedroom Unit in Hummingbird Alcove

No image available

$16,826
$79
51%
211$80❌❌❌Y / Y⭐️ 4.8 (27)
El Aposento del SoΓ±ador " The Dreamers Quarters"

No image available

$33,334
$280
32%
222$150βŒβŒβœ…Y / Y⭐️ 5 (52)
La Casa Que Canta " The House That Sings"

No image available

$47,059
$310
41%
222$150βŒβŒβœ…Y / Y⭐️ 5 (80)

Return Metrics

127.45% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,411$16,823$25,235$33,647$42,059$84,119$252,358
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$8,411$16,823$25,235$33,647$42,059$84,119$252,358

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

127.45%

Payback Period Days

286

Return on Investment

127.45%

property-location

7887 E Uhl St Tucson, Arizona, 85710

2 bed β€’ 2 bath β€’ 4 guests

Agent

Inquire about this property

Contact Agent

Tucson

Guide

Zoning

Market

Guide


Laws


Market Data

$37,876

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $113/night at 67% occupancy ($27,652.62). Airbtics projects $120/night at 67% occupancy ($29,365).

Top 26% of comparables

Top 28% 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.

$30,373

Avg annual revenue

67%

Avg occupancy rate

$120

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

$10k

$30k

$50k

$70k

Sign up to see the data on 40 all comparables

$8,412

Profit

Revenue

$37,876

Operating Expenses

$16,924

Operating Income

$20,952

Net Effective Rent

$12,540

Profit (Cash Flow)

$8,412

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

127.45%

Payback Period Days

286