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 100 W Catalina Dr

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$36,210

Profit (Cash Flow)

-$3,297

Cash on Cash Return

-75.8%

Annual Revenue

$36,210

AirDNA projects $88/night at 74% occupancy ($23,784). Airbtics projects $103/night at 67% occupancy ($25,205). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $148 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,666$26,182$36,165$46,020
Occupancy55%73%82%90%
Nightly Rate$80$95$115$133

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
Great Retreat; Private Casita
$31,769
$124
70%
112$0❌❌❌N / Y⭐️ 5 (67)
PHX's Modern Midtown Carriage House, Free Parking
$35,878
$108
85%
111$43❌❌✅Y / Y⭐️ 5 (134)
Central Phoenix Casita
$19,323
$88
56%
111$99❌❌❌Y / Y⭐️ 4.8 (230)
Adorable Casita in Historic Central Phoenix.
$33,347
$118
73%
111$70❌❌✅Y / Y⭐️ 5 (130)
Modern Midtown apt in quiet and vibrant community!
$34,113
$105
80%
111$105✅❌❌Y / Y⭐️ 4.9 (47)
Private Studio-Sized House in Historic Willo PHX
$28,311
$78
96%
112$50❌❌❌N / Y⭐️ 5 (139)
Poolside Guesthouse with Private Patio in Midtown
$23,458
$71
82%
111$75✅❌❌N / Y⭐️ 5 (54)
The desert den | 10min to Airport & Chase field
$25,048
$110
57%
111$100❌❌❌Y / Y⭐️ 5 (57)
Modern Condo w/ Pool ~ 3 Mi to Downtown Phoenix!
$41,239
$122
89%
113$78✅✅❌Y / Y⭐️ 4.8 (37)
Charming Coronado Retreat
$35,576
$108
90%
111$0❌❌✅N / Y⭐️ 4.9 (1636)
Charming Casita: Great for Long Stays & Top Hosts
$22,467
$81
68%
112$135❌❌❌Y / Y⭐️ 5 (55)
Adorable Willo Cottage in Historic Central Phoenix
$24,419
$83
78%
112$75❌❌❌Y / Y⭐️ 5 (175)
Locale Midtown Phoenix | Hotel-Style 1BR King
$9,119
$145
16%
111$50✅✅❌Y / Y⭐️ 4.8 (55)
Charming guest house with pool access
$23,343
$132
47%
112$65✅❌❌N / Y⭐️ 5 (12)
Guest House in Historic Willo
$49,826
$164
79%
111$85❌❌❌N / Y⭐️ 5 (30)
Midtown Casita | Hot Tub | 5 Min from DTPHX
$33,915
$121
74%
112$75❌✅❌Y / Y⭐️ 4.9 (145)
Cozy upstairs flat
$17,496
$75
59%
113$70❌❌❌Y / Y⭐️ 4.9 (219)
Bohemian Getaway DOWNTOWN PHOENIX
$24,932
$98
65%
111$55❌❌❌N / Y⭐️ 4.8 (416)
The Beverly Bungalow 1BR/BA in the 🖤 of Phoenix
$34,079
$114
78%
112$100✅✅✅Y / Y⭐️ 4.9 (125)
Home away from home
$22,433
$72
81%
112$100✅✅❌Y / Y⭐️ 4.8 (15)
Vintage camper Midtown Phoenix
$9,896
$104
26%
101$0❌❌❌N / N⭐️ 5 (24)
Private Midtown/Downtown Studio Casita
$14,638
$65
58%
113$50❌❌❌N / Y⭐️ 4.9 (51)
1 BD - Midtown Phoenix - Near Everything
$15,494
$83
48%
113$60❌❌❌Y / Y⭐️ 5 (185)
Entire Modern Condo in Central Corridor! King bed
$14,296
$43
85%
1125$119✅❌❌Y / Y⭐️ 5 (40)
Modern, Sustainable Container Home in Central PHX
$24,944
$105
62%
111$40❌❌❌N / Y⭐️ 4.9 (13)
Luxury Loft in Downtown Phoenix
$15,810
$80
54%
121$0❌❌❌Y / Y⭐️ 4.8 (12)
3 Miles From Downtown Phoenix!
$24,568
$79
82%
113$250✅❌✅Y / Y⭐️ 5 (3)
Unique 1 Bed/1 Bath Fully Furnished Condo
$24,980
$91
75%
112$0✅❌❌N / N⭐️ 5 (5)
Perfect PHX Getaway!
$35,510
$126
77%
113$0✅✅❌Y / Y⭐️ 4.7 (24)
Industrial Style Mid-Town Apt.
$13,790
$72
48%
112$95❌❌❌Y / Y⭐️ 4.8 (13)
Chic & Cozy Getaway: Prime Location & Great Hosts!
$13,450
$78
45%
111$135❌❌❌Y / Y⭐️ 4.8 (38)
Private Guesthouse in the Willo Historic District
$15,125
$90
45%
112$50❌❌❌N / Y⭐️ 5 (105)
Walk Everywhere! Balcony & Pool, Coronado Gem
$27,710
$93
79%
112$90✅❌❌Y / Y⭐️ 4.8 (27)
Cute Coronado Casita
$29,637
$87
91%
112$145✅✅❌Y / Y⭐️ 4.9 (37)
Den of Zen - 2023 Updates - Walk Downtown - POOL
$37,416
$106
95%
113$45✅❌❌N / N⭐️ 5 (138)
Built 2019-Cross street to StJoes-Amenities Galore
$24,156
$100
66%
1130$125✅❌❌Y / Y⭐️ 5 (5)
Excellent Midtown Easy Commute Poolside Retreat
$31,315
$93
92%
111$0✅✅❌Y / Y⭐️ 4.8 (6)
Modern Midtown Pool House
$50,325
$308
44%
112$90✅✅❌Y / Y⭐️ 4.8 (97)
The Wexler Apartments
$12,329
$146
16%
112$100✅❌❌N / N⭐️ 0 (0)
Phoenix Luxe Condo Poolside Paradise Retreat
$25,474
$80
87%
111$0✅✅❌Y / Y⭐️ 5 (2)

Return Metrics

-75.8% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,297-$6,594-$9,891-$13,189-$16,486-$32,973-$98,919
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-$3,297-$6,594-$9,891-$13,189-$16,486-$32,973-$98,919

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-75.8%

Payback Period Days

0

Return on Investment

-75.8%

property-location

100 W Catalina Dr Phoenix, Arizona, 85013

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$2,022

Zestimate

Phoenix

Guide

Zoning

Market

Guide


Laws


Market Data

$36,210

Annual Revenue

BNBCalc predicts this property will get $103 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Top 58% of comparables

Top 6% 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.

$25,773

Avg annual revenue

67%

Avg occupancy rate

$103

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

$10k

$20k

$35k

$50k

Sign up to see the data on 40 all comparables

-$3,297

Profit

Revenue

$36,210

Operating Expenses

$16,707

Operating Income

$19,503

Net Effective Rent

$22,800

Profit (Cash Flow)

-$3,297

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-75.8%

Payback Period Days

0