BNBCalc Short Term Rental Rental Arbitrage Analysis 11531 E Juan Tabo Rd, Scottsdale, AZ 85255, USA

4 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$110,099

Profit (Cash Flow)

$36,386

Cash on Cash Return

247.1%

Annual Revenue

$110,099

AirDNA projects $628/night at 48% occupancy ($110,099).

BNB Calc projects a 48% occupancy rate, $628 rate per night.

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

Return Metrics

247.1% 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)	$36,386	$72,772	$109,158	$145,545	$181,931	$363,862	$1,091,587
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	$36,386	$72,772	$109,158	$145,545	$181,931	$363,862	$1,091,587

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

247.1%

Payback Period Days

147

Return on Investment

247.1%

11531 E Juan Tabo Rd Scottsdale, Arizona, 85255-5746

4 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

$110,099

Annual Revenue

Projected nightly rate is $628/night at 48% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$36,386

Profit

Revenue

$110,099

Operating Expenses

$25,713

Operating Income

$84,386

Net Effective Rent

$48,000

Profit (Cash Flow)

$36,386

$14,725

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$4,100

Total

$14,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

247.1%

Payback Period Days

147