property-location

809 W Elna Rae St Tempe, Arizona

4 bed • 3 bath • 8 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$77,393

Annual Revenue

Median of 25 selected comps

$10k

$45k

$85k

$130k

Urban ASU Dreamland with Heated Pool and 3 Baths!
$127,407
$434
62%
461132$325✅❌❌Yes / Yes❌⭐️ 4.98 (107)Profile
Stylish Scottsdale Retreat | Heated Pool, Hot Tub
$113,470
$460
57%
46833$335✅✅✅Yes / Yes❌⭐️ 4.97 (39)Profile
Crown Azul | Dual Primarys | 3 Showers | Hottub
$106,506
$480
44%
44832$487✅✅❌Yes / Yes❌⭐️ 5 (66)Profile
TEMPE - Pool, Hot Tub, Putting Green, & Fire Pit
$105,373
$361
71%
451032$125✅✅✅Yes / Yes❌⭐️ 4.89 (206)Profile
Scottsdale Retreat | Pool, Putt & More
$100,466
$395
57%
44832$373✅❌❌Yes / Yes❌⭐️ 4.95 (114)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,747/mo

Avg profit / month

-$2,311/mo

Best profit month

Mar $1,448

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-239.72%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.