BNBCalc Short Term Rental Rental Arbitrage Analysis 8275 E Bell Rd, Scottsdale, AZ, 85260

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$85,686

Profit (Cash Flow)

$26,667

Cash on Cash Return

404.0%

Annual Revenue

$85,686

AirDNA projects $260/night at 62% occupancy ($58,877). Airbtics projects $275/night at 58% occupancy ($58,256). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $345 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,001	$52,809	$87,633	$158,323
Occupancy	42%	56%	68%	95%
Nightly Rate	$174	$254	$345	$449

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
SCOTTSDALE OASIS	$70,205	$206	90%	2	2	3	$195	✅	✅	✅	Y / Y	⭐️ 5 (132)
DesertDream \| TPC \| Jacuzzi/Pools \| Great Views!	$37,718	$153	64%	2	2	2	$114	✅	✅	❌	Y / Y	⭐️ 5 (31)
Private Office+High Speed Wi-Fi+2 Pools+King Bed	$46,816	$130	95%	2	2	1	$95	✅	✅	❌	Y / Y	⭐️ 5 (51)
Single Level on TPC Champions Course \| 2 Bedroom	$46,316	$206	58%	2	2	1	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
2 Pools & HotTub + Next to TPC+King Bed+Parking	$52,826	$138	100%	2	2	1	$95	✅	✅	❌	Y / Y	⭐️ 5 (65)
Stunning Views TPC Golf Course \| Mountains \| Lakes	$68,154	$278	65%	2	2	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (9)
Water Park - 2BD/2BA + full kitchen	$58,165	$274	58%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Par Excellence at TPC: Comfort, Views, Golf, Pool	$46,875	$230	52%	2	2	3	$339	❌	❌	❌	Y / Y	⭐️ 5 (7)
Water Park + Full Kitchen 2BD/2BA	$50,315	$233	59%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Scottsdale Golfing! 2 bedroom.	$56,950	$389	40%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Southwest Stylish! Two Bedroom	$69,824	$439	43%	2	2	2	$50	✅	✅	❌	Y / Y	⭐️ 5 (3)
Spacious Condo on TPC Scottsdale	$40,284	$141	76%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (30)
Scottsdale Links Resort-2 bdrm	$60,082	$304	54%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (7)
Scottsdale Links- 1 bedroom	$65,484	$284	63%	2	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Zen Den Scottsdale: 2 King Suites Pool/Spa	$49,959	$175	78%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (15)
Scottsdale Links- 2 bdrm condo	$66,536	$343	53%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Spacious 2 Bedroom Apartment in Scottsdale Arizona	$74,514	$378	50%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Stylishly Southwest 2 Bedroom	$71,822	$394	49%	2	2	2	$50	✅	✅	❌	Y / Y	⭐️ 0 (1)
Scottsdale 2 Bedroom!	$52,623	$287	49%	2	2	2	$50	✅	✅	❌	Y / Y	⭐️ 5 (5)
Lux Scottsdale Golf Getaway \| Concierge \| Pool/Spa	$83,702	$231	99%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (22)
Luxe Condo Near TPC Spring Training, Pool, Hot Tub	$55,876	$251	59%	2	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (26)
Luxury Getaway – Resort-Style Condo in Scottsdale	$34,765	$201	42%	2	2	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (22)
Zen Den Scottsdale: 2 King Suites Pool/Spa/Views	$74,117	$250	81%	2	2	4	$175	✅	✅	❌	Y / Y	⭐️ 5 (21)
Scottsdale Villa Mirage- 2 bedroom condo!	$33,964	$145	64%	2	2	2	$49	✅	✅	❌	Y / Y	⭐️ 5 (3)
Scottsdale Villa Mirage- 2 bedroom condo!	$34,593	$142	66%	2	2	2	$49	✅	✅	❌	Y / Y	⭐️ 0 (0)
Scottsdale Villa Mirage- 2 bdrm	$52,821	$352	41%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Scottsdale Villa Mirage- studio book now	$34,653	$263	36%	2	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (22)
GoldenHour \| TPC \| Arcade \| King Beds \| Gym!	$37,925	$157	66%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (13)
2BR Condos on TPC Scottsdale*	$44,861	$260	46%	2	2	2	$135	✅	✅	✅	Y / Y	⭐️ 4.5 (41)
2BR Spacious Suite @ Scottsdale Resort (Sleeps 8!)	$66,182	$544	33%	2	2	2	$65	✅	✅	❌	Y / Y	⭐️ 5 (10)
2BR Spacious Suite @ Scottsdale Resort (Sleeps 8!)	$85,899	$543	43%	2	2	2	$45	✅	✅	❌	Y / Y	⭐️ 5 (4)
2BR Spacious Suite @ Scottsdale Resort (Sleeps 8!)	$74,382	$546	37%	2	2	2	$45	✅	✅	❌	Y / Y	⭐️ 5 (3)
2BR Spacious Suite @ Scottsdale Resort (Sleeps 8!)	$86,472	$548	43%	2	2	2	$45	✅	✅	❌	Y / Y	⭐️ 5 (4)
Walk to TPC Scottsdale Tournament in minutes	$154,940	$415	100%	2	2	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (5)
Vacation Destination Spot	$21,300	$194	30%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Sleek Pool/Hot Tub+Golf+Pickleball+KingBed+Parking	$41,928	$145	79%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4 (5)
Scottsdale Links Resort- 2 bedroom condo!	$55,337	$149	97%	2	2	2	$69	✅	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

404.04% 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)	$26,667	$53,334	$80,001	$106,668	$133,335	$266,670	$800,010
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	$26,667	$53,334	$80,001	$106,668	$133,335	$266,670	$800,010

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

404.04%

Payback Period Days

Return on Investment

404.04%

8275 E Bell Rd Scottsdale, Arizona, 85260

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

$85,686

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $260/night at 62% occupancy.Projected nightly rate is $275/night at 58% occupancy.

Occupancy Rate

Top 28% 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.

$55,777

Avg annual revenue

58%

Avg occupancy rate

$275

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

$20k

$65k

$110k

$155k

$26,667

Profit

Revenue

$85,686

Operating Expenses

$23,139

Operating Income

$62,547

Net Effective Rent

$35,880

Profit (Cash Flow)

$26,667

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

404.04%

Payback Period Days