BNBCalc Short Term Rental Rental Arbitrage Analysis 1221 E Broadway Rd, Tempe, AZ, 85282

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$31,097

Profit (Cash Flow)

$11,711

Cash on Cash Return

184.4%

Annual Revenue

$31,097

AirDNA projects $124/night at 64% occupancy ($28,985). Airbtics projects $129/night at 66% occupancy ($31,096). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,322	$31,787	$40,290	$54,988
Occupancy	55%	70%	75%	85%
Nightly Rate	$102	$119	$140	$165

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Desert Vibes * Hot Tub * Game Room * Private Yard	$29,188	$110	68%	2	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (44)
Tempe Arizona State University ASU Executive Condo	$33,969	$154	60%	2	1	2	$15	✅	✅	❌	Y / Y	⭐️ 4.9 (46)
Top to bottom remodel in amazing location!	$25,306	$90	73%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (158)
Walk to Sights! 5 min to ASU/Mill and Scottsdale!	$38,996	$121	86%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (103)
Golf & Bocce Ball \| Pac-Man \| Mill Ave Airport ASU	$25,918	$87	75%	2	1	2	$97	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Centrally Located/Unique Decor	$38,837	$140	73%	2	1	2	$89	✅	❌	❌	Y / Y	⭐️ 5 (52)
Downtown Tempe Maple-Ash Patio Home Steps from ASU	$38,606	$135	75%	2	1	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (44)
Modern Comfort Near ASU – Stylish 2BR Retreat!	$21,936	$92	59%	2	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (26)
Amazing 2BR Getaway – Close to ASU & Attractions!	$22,838	$99	57%	2	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (46)
See the Town! Right by everything! Walk to Mill!	$35,513	$109	86%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (137)
Walk to ASU and Mill! 2 BR / free covered parking!	$37,347	$117	86%	2	1	1	$68	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
New. DT Trendy Bungalow in Tempe w/great backyard	$25,364	$105	66%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (294)
THE HOLLYWOOD~Tempe 2BR home near Air/ASU~King Bed	$26,592	$124	50%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (281)
Dwell well in this cozy 2-bedroom home.	$32,194	$103	85%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Heart of Tempe Modern & Updated Private Patio *	$22,863	$76	76%	2	1	1	$129	❌	❌	❌	N / Y	⭐️ 4.5 (93)
Updated Tempe 2 BR Apt.Near ASU Streaming TV!	$26,295	$76	84%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 4.7 (102)
Moda Tempe - Relaxing Getaway	$26,930	$173	41%	2	1	2	$90	✅	❌	✅	Y / N	⭐️ 4.8 (29)
Librarian’s Loft at ASU	$34,338	$124	72%	2	1	1	$125	✅	✅	✅	Y / Y	⭐️ 5 (86)
Hidden Gem Casita	$44,530	$130	89%	2	1	2	$140	✅	❌	❌	Y / Y	⭐️ 4.9 (66)
Close to everything cute and spacious condo!	$27,596	$93	76%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (126)
House/Back Yard/ In Striking Location/Tempe's Best	$28,099	$102	70%	2	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (147)
House in Tempe for 6	$19,371	$110	46%	2	1	1	$35	❌	❌	✅	Y / Y	⭐️ 4 (13)
Trendy Mid Century Cottage close to all in Tempe	$34,210	$126	72%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Walk to Mill Ave! Crisp and Clean Tempe 2BR	$32,205	$111	75%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (224)
Tempe ASU Spring Training 2bd Nice Area Extras!	$19,939	$107	49%	2	2	2	$98	❌	❌	❌	Y / Y	⭐️ 4.8 (113)
Quiet Getaway Near Downtown Tempe \| Unit C	$16,416	$99	41%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Urban Charm Near ASU & Mill Ave	$44,743	$143	75%	2	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)
Arizona State University Tempe ASU Executive Condo	$28,901	$157	50%	2	2	2	$10	✅	❌	❌	Y / Y	⭐️ 4.8 (158)
Peaceful_2BD Near PHX Airport_FreeParking_TV_Gym	$31,676	$157	48%	2	2	1	$178	✅	❌	✅	Y / Y	⭐️ 4.9 (83)
Newly Updated Tempe W/magical Backyard Walked to Brewery	$41,206	$137	75%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (348)
Refurbished_ 2BD2BA w/ QueenBed+ASU+WiFi+TV+Gym	$17,895	$87	44%	2	2	1	$185	✅	❌	✅	Y / Y	⭐️ 4.7 (53)
2BR house with pool, enclosed yard & central AC	$26,921	$142	39%	2	2	2	$201	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
The Cool Cactus Condo with Pool and Jacuzzi	$42,715	$165	68%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (13)
Urban Explorer: 2BR ASU & Mill	$34,625	$138	65%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (7)
Cozy Downtown Tempe Apartment	$29,614	$115	70%	2	1	4	$50	❌	❌	✅	Y / N	⭐️ 4.7 (14)
Downtown Tempe Modern Farmhouse	$58,372	$218	72%	2	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (79)
Downtown Tempe Maple-Ash Patio Home Steps from ASU	$43,527	$137	84%	2	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (64)
Comfy and Fun!	$28,755	$106	71%	2	2	2	$85	✅	✅	✅	Y / Y	⭐️ 4.8 (117)
Heart of Tempe! Walk to ASU/Mill Ave/TempeTownLake	$31,615	$193	44%	2	3	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (60)
Walk to downtown, Town Lake, ASU, near Scottsdale	$93,931	$375	68%	2	3	2	$75	✅	❌	✅	Y / Y	⭐️ 5 (21)

Return Metrics

184.42% 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)	$11,711	$23,422	$35,133	$46,844	$58,555	$117,110	$351,331
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	$11,711	$23,422	$35,133	$46,844	$58,555	$117,110	$351,331

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

184.42%

Payback Period Days

198

Return on Investment

184.42%

1221 E Broadway Rd Tempe, Arizona, 85282

2 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Tempe

Guide

Zoning

Guide

Laws

$31,097

Annual Revenue

BNBCalc predicts this property will get $129 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$32,997

Avg annual revenue

66%

Avg occupancy rate

$129

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

$15k

$40k

$65k

$95k

$11,711

Profit

Revenue

$31,097

Operating Expenses

$2,586

Operating Income

$28,511

Net Effective Rent

$16,800

Profit (Cash Flow)

$11,711

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

184.42%

Payback Period Days

198