BNBCalc Short Term Rental Rental Arbitrage Analysis 16823 N 108th Way Scottsdale AZ 85255

5 bed • 3 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$164,988

Profit (Cash Flow)

-$24,460

Cash on Cash Return

-190.4%

Annual Revenue

$164,988

AirDNA projects $400/night at 66% occupancy ($96,424). Airbtics projects $982/night at 46% occupancy ($164,988). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 46% occupancy rate, $982 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$109,940	$140,972	$206,515	$242,453
Occupancy	32%	45%	53%	60%
Nightly Rate	$531	$1,037	$1,402	$1,476

Seasonality (Profit by Month)

Return Metrics

-190.35% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$24,460	-$48,920	-$73,381	-$97,841	-$122,302	-$244,604	-$733,812
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	-$24,460	-$48,920	-$73,381	-$97,841	-$122,302	-$244,604	-$733,812

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-190.35%

Payback Period Days

Return on Investment

-190.35%

16823 N 108th Way Scottsdale AZ 85255 Scottsdale, AZ, 85255

5 bed • 3 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$5,703

Zestimate

$164,988

Annual Revenue

This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
Projected nightly rate is $400/night at 66% occupancy.Projected nightly rate is $982/night at 46% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

-$24,460

Profit

Revenue

$164,988

Operating Expenses

$33,448

Operating Income

$131,540

Net Effective Rent

$156,000

Profit (Cash Flow)

-$24,460

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-190.35%

Payback Period Days