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 1501 E Monroe St, Phoenix, AZ, 85034

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$40,049

Profit (Cash Flow)

$22,243

Cash on Cash Return

511.3%

Annual Revenue

$40,049

AirDNA projects $108/night at 61% occupancy ($24,062). Airbtics projects $111/night at 66% occupancy ($26,757). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 85% occupancy rate, $129 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,291$25,266$41,831$50,343
Occupancy51%63%85%88%
Nightly Rate$85$106$129$150

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
Cute & Cozy| Renovated APT in the ♥️ of Phoenix

No image available

$21,016
$60
88%
111$89❌❌❌Y / Y⭐️ 4.8 (134)
Comfortable Home in the Heart of Downtown Phoenix!

No image available

$21,534
$83
62%
111$100❌❌❌Y / Y⭐️ 4.8 (48)
Downtown Phoenix Oasis

No image available

$26,156
$75
88%
111$100❌❌❌Y / Y⭐️ 4.9 (73)
Your Downtown Studio with All Amenities Unit B

No image available

$22,397
$85
68%
111$54❌❌✅Y / Y⭐️ 4.8 (184)
Entire Home - Downtown Phoenix

No image available

$30,411
$150
54%
111$45❌❌❌Y / Y⭐️ 4.9 (24)
Studio in Historic Garfield Neighborhood

No image available

$25,502
$131
51%
111$50❌❌✅Y / Y⭐️ 5 (95)
Beautiful Home in the Heart of Downtown Phoenix!

No image available

$22,806
$112
51%
111$100❌❌❌Y / Y⭐️ 4.8 (32)
Cozy 1 Bedroom in Downtown with Pool and Gym

No image available

$23,306
$102
56%
112$150✅❌✅Y / Y⭐️ 4.8 (57)
Artsy Private Studio Near Airport & Downtown PHX

No image available

$19,614
$98
50%
111$60❌❌❌N / Y⭐️ 5 (169)
"The Coffee Container" Unique Tiny Home

No image available

$27,159
$129
55%
113$79❌❌❌N / N⭐️ 5 (73)
Delightful Home in the Heart of Downtown Phoenix!

No image available

$30,401
$109
71%
111$100❌❌❌Y / Y⭐️ 5 (29)
70's Airstream in Downtown Phoenix

No image available

$29,431
$134
59%
112$75❌❌❌N / Y⭐️ 5 (17)
NEW Stylishly Designed Casita Steps from DTPHX

No image available

$25,801
$80
81%
111$99❌❌❌Y / Y⭐️ 5 (206)
Renovated|APT|Downtown|Phoenix|Beautiful Patio

No image available

$28,456
$85
86%
111$95❌❌❌Y / Y⭐️ 4.8 (151)
Cozy Downtown Tiny House

No image available

$32,367
$93
88%
112$60❌❌✅N / Y⭐️ 4.9 (290)
Lux DTPHX 1-Bed Casita w/Private Patio and Laundry

No image available

$31,420
$96
86%
111$70❌❌❌Y / Y⭐️ 5 (252)
Cozy Cottage in Garfield Historic District

No image available

$20,344
$124
43%
112$55❌❌❌Y / Y⭐️ 4.9 (58)
Awesome Home in the Heart of Downtown Phoenix!

No image available

$18,206
$102
43%
111$100❌❌❌Y / Y⭐️ 5 (41)
Downtown Phx | Private Guesthouse & Parking

No image available

$39,426
$115
89%
112$90❌❌❌Y / Y⭐️ 5 (74)
Luxury Historic Home Downtown Phoenix - 2 people

No image available

$19,805
$119
44%
112$65❌❌✅Y / Y⭐️ 4.9 (128)
Urban Oasis in Downtown Phoenix

No image available

$37,562
$108
92%
111$50❌❌❌Y / Y⭐️ 5 (86)
Luxury King Bed Suite in Downtown Phoenix

No image available

$41,330
$130
86%
1128$49❌❌❌Y / Y⭐️ 5 (87)
Luxury Historic Home Downtown Phoenix - 4 people

No image available

$27,934
$123
61%
112$65❌❌✅Y / Y⭐️ 4.8 (109)
★The Hive -Bee-utiful Central Phoenix Guest House★

No image available

$28,233
$140
54%
112$39❌❌✅Y / Y⭐️ 5 (68)
Charming and quiet casita in Downtown Phoenix

No image available

$19,332
$101
51%
112$80❌❌❌N / Y⭐️ 4.8 (29)
Downtown Phoenix Neighborhood Guest House.

No image available

$28,832
$99
78%
112$85❌❌❌N / Y⭐️ 5 (179)
Phoenix Downtown Haven (No Cleaning Fees)

No image available

$24,752
$93
66%
111$85❌❌✅Y / Y⭐️ 5 (31)
Downtown Phoenix Bungalow - Garfield. Dog Friendly

No image available

$30,437
$193
42%
111$49❌❌✅Y / Y⭐️ 4.9 (41)
A Hip Spanish Cottage in Downtown Arts District

No image available

$36,897
$109
92%
111$65❌❌❌Y / Y⭐️ 5 (112)
1915 Historic Cottage in Downtown Phoenix

No image available

$63,160
$209
81%
111$100❌❌❌Y / Y⭐️ 5 (6)
1 King BR 1BA BOHO oasis DT PHX, Airprt,3+

No image available

$20,120
$82
62%
111$108❌❌✅Y / Y⭐️ 3.6 (3)
1br Dtw PHX APT Garfield District

No image available

$30,145
$133
61%
114$88❌❌✅Y / Y⭐️ 4.8 (14)
Beautiful condo in Historic neighborhood

No image available

$25,081
$75
90%
1125$220❌❌✅Y / Y⭐️ 5 (16)
Modern Spanish Casita in Historic Downtown Phoenix

No image available

$33,139
$105
85%
111$69❌❌❌N / Y⭐️ 4.9 (73)
1BR/1BR BOHO oasis Near Airport, DT PHX, Hosps 3+

No image available

$44,036
$188
64%
111$0❌❌✅Y / Y⭐️ 4.8 (11)
Cozy cottage since 1916

No image available

$47,336
$151
82%
111$90❌❌✅Y / Y⭐️ 5 (3)
Delightful One Bedroom Camper- Downtown Glamping

No image available

$11,330
$86
36%
111$0❌❌❌N / Y⭐️ 4.8 (57)
10 Min Walk to Chasefield Stad/Bars/Shopping/ASU

No image available

$33,155
$114
79%
111$90❌❌✅Y / Y⭐️ 5 (10)
Annie's Bungalow

No image available

$12,239
$76
44%
111$0❌❌✅Y / Y⭐️ 5 (16)
Historic Downtown Guest House

No image available

$12,679
$74
45%
117$50❌❌❌Y / Y⭐️ 5 (16)

Return Metrics

511.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$22,242$44,485$66,727$88,970$111,213$222,426$667,279
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$22,242$44,485$66,727$88,970$111,213$222,426$667,279

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

511.32%

Payback Period Days

71

Return on Investment

511.32%

property-location

1501 E Monroe St Phoenix, Arizona, 85034

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide


Laws


Market Data

$40,049

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $108/night at 61% occupancy.Projected nightly rate is $111/night at 66% occupancy.

Top 26% of comparables

Top 26% 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.

$28,082

Avg annual revenue

66%

Avg occupancy rate

$111

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

$30k

$45k

$65k

Sign up to see the data on 40 all comparables

$22,243

Profit

Revenue

$40,049

Operating Expenses

$6,826

Operating Income

$33,223

Net Effective Rent

$10,980

Profit (Cash Flow)

$22,243

$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

511.32%

Payback Period Days

71