BNBCalc Short Term Rental Rental Arbitrage Analysis 2429 E Dahlia Dr

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$64,604

Profit (Cash Flow)

$9,466

Cash on Cash Return

110.1%

Annual Revenue

$64,604

AirDNA projects $274/night at 62% occupancy ($62,047). Airbtics projects $264/night at 67% occupancy ($64,604). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $264 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,578	$62,108	$74,683	$145,978
Occupancy	56%	71%	77%	85%
Nightly Rate	$196	$222	$242	$445

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Quiet Home, Heated Pool, near Hiking and Golf	$63,439	$219	74%	3	2	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (55)
Renovated Modern Boho \| Pool/Hot Tub \| PHX Vibes	$63,553	$232	69%	3	2	2	$140	✅	✅	❌	Y / Y	⭐️ 5 (88)
NEWLY updated! hot tub, pool & rooftop city views	$164,170	$555	77%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (139)
Sundream \| Tropical Cozy 3BD/2BA \| Pool \| Swing	$65,413	$246	66%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (41)
PHX Home w/ HEATED Pool,STOCKED Kitchen,WORKspace	$86,115	$210	100%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (164)
Relaxing \| Sparkling Pool \| BBQ + Fire Pit\| Hiking	$61,721	$177	84%	3	2	3	$185	✅	❌	❌	Y / Y	⭐️ 4.9 (123)
New! Modern House. Heated Pool and Free EV charge.	$44,430	$433	25%	3	3	1	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Newly-Built Modern Home with Mountain/City Views	$41,538	$226	49%	3	2	3	$180	❌	✅	❌	Y / Y	⭐️ 5 (35)
Hikers Paradise	$31,207	$150	53%	3	2	3	$145	✅	❌	❌	Y / Y	⭐️ 5 (55)
Modern Farmhouse HEATED POOL & GIGABLAST INTERNET	$58,253	$192	78%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (146)

Return Metrics

110.06% 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)	$9,465	$18,931	$28,397	$37,863	$47,328	$94,657	$283,973
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	$9,465	$18,931	$28,397	$37,863	$47,328	$94,657	$283,973

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

110.06%

Payback Period Days

331

Return on Investment

110.06%

2429 E Dahlia Dr Phoenix, Arizona, 85032-6916

3 bed • 2 bath • 9 guests

Monthly Rent

$2,414

Zestimate

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$64,604

Annual Revenue

BNBCalc predicts this property will get $264 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$67,983

Avg annual revenue

67%

Avg occupancy rate

$264

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

$30k

$75k

$120k

$165k

$9,466

Profit

Revenue

$64,604

Operating Expenses

$20,399

Operating Income

$44,206

Net Effective Rent

$34,740

Profit (Cash Flow)

$9,466

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

110.06%

Payback Period Days

331