property-location

8543 E Mitchell Dr Scottsdale, Arizona

3 bed • 2 bath • 9 guests

Monthly Rent

$79,119

Annual Revenue

Median of 25 comps selected by Morgan, creator of this analysis.

Avg Daily Rate
$388
Occupancy
56%

$15k

$60k

$100k

$145k

Beautiful privately owned Family Friendly 3BR Heated Pool A+ Location!
$143,926
$88,789
$1,001
39.4%
384432$0✅❌❌Yes / Yes❌⭐️ 2.5 (4)

—

Scottsdale - The Catalina on 84th in Old Town
$130,738
$61,419
$589
60.8%
386932$0✅❌✅Yes / Yes❌⭐️ 4.98 (97)Profile
Pvt Heated Pool Dog ok Close by Shops/dining/ASU
$125,842
$62,554
$429
80.3%
362142$200✅❌✅Yes / Yes❌⭐️ 4.71 (7)Profile
Private Pool/Spa Pet friendly Near Old Town!
$102,139
$57,675
$354
79%
393352$240✅✅✅Yes / Yes❌⭐️ 4.58 (12)Profile
Luxury Scottsdale Home | Heated Pool & Hot Tub!
$95,000
$73,781
$446
58.3%
381942$0✅✅❌Yes / Yes❌⭐️ 4.91 (65)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,610/mo

Avg profit / month

-$335/mo

Best profit month

Mar $7,221

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-20.68%

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.