BNBCalc Short Term Rental Rental Arbitrage Analysis 2760 E Broadway Rd, Mesa, AZ, 85204

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$24,091

Profit (Cash Flow)

-$11,776

Cash on Cash Return

-270.7%

Annual Revenue

$24,091

AirDNA projects $113/night at 57% occupancy ($23,525). Airbtics projects $97/night at 68% occupancy ($24,091). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $97 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,332	$22,854	$31,960	$45,061
Occupancy	57%	68%	83%	91%
Nightly Rate	$78	$89	$102	$131

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Park Model with AZ room in gated community	$20,130	$100	55%	1	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (18)
Private Entry Detached Guesthouse w/ Free Parking!	$32,248	$87	93%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (131)
Large Guest House \| Great Location \| 850 sqft	$21,609	$86	65%	1	1	2	$39	❌	❌	❌	N / Y	⭐️ 5 (674)
The Shed. No contact check-in, no cleaning fee.	$16,749	$104	44%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.9 (106)
Industrial Chic Studio Apartment	$15,489	$62	68%	1	1	28	$50	❌	❌	❌	Y / Y	⭐️ 5 (15)
Peaceful \| Cozy \| Private Entrance \| Amenities	$19,383	$77	64%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
The Cozy Oasis in heart of Mesa	$30,346	$95	84%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Snowbird’s Oasis	$16,470	$100	45%	1	1	5	$125	✅	✅	✅	Y / Y	⭐️ 0 (0)
private, clean ,comfy & centrally located!	$41,930	$135	81%	1	1	2	$44	❌	❌	✅	Y / Y	⭐️ 5 (37)
Cozy 1 bedroom guesthouse	$52,553	$173	83%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Our tiny house, 55 or older. no exceptions	$32,025	$125	60%	1	2	3	$50	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
Cute, Cozy, comfortable & clean	$30,415	$89	90%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 0 (0)
Modern dog friendly tiny home in Mesa Spirt Resort	$47,048	$74	100%	1	1	5	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (34)
The park house No 1	$20,862	$77	74%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-270.72% 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)	-$11,776	-$23,552	-$35,329	-$47,105	-$58,882	-$117,764	-$353,292
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	-$11,776	-$23,552	-$35,329	-$47,105	-$58,882	-$117,764	-$353,292

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-270.72%

Payback Period Days

Return on Investment

-270.72%

2760 E Broadway Rd Mesa, Arizona, 85204

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,728

Zestimate

Mesa

Guide

Zoning

Market

Guide

Laws

Market Data

$24,091

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $113/night at 57% occupancy.Projected nightly rate is $97/night at 68% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$26,947

Avg annual revenue

68%

Avg occupancy rate

$97

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

$5k

$20k

$35k

$55k

-$11,776

Profit

Revenue

$24,091

Operating Expenses

$15,132

Operating Income

$8,960

Net Effective Rent

$20,736

Profit (Cash Flow)

-$11,776

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-270.72%

Payback Period Days