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 2808 N 51st St, Phoenix, AZ, 85008

3 bed β€’ 1 bath β€’ 9 guests β€’ $0

BNB

Calc

Annual Revenue

$79,484

Profit (Cash Flow)

$34,603

Cash on Cash Return

414.4%

Annual Revenue

$79,484

AirDNA projects $232/night at 56% occupancy ($47,452). Airbtics projects $242/night at 66% occupancy ($58,336). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, $279 rate per night.

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

Percentiles25%50%75%90%
Revenue$40,121$55,755$81,943$125,108
Occupancy58%68%78%90%
Nightly Rate$185$218$279$368

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
Casa Indianola

No image available

$58,593
$189
83%
322$235βŒβŒβœ…Y / Y⭐️ 5 (50)
The Retreat | 420 Friendly | Top 1% | Heated Pool

No image available

$73,019
$294
66%
321$200βœ…βŒβŒY / Y⭐️ 5 (80)
Casa Paradiso | Oldtown Scottsdale | Pool | Vibey

No image available

$45,611
$140
81%
332$179βœ…βŒβœ…Y / Y⭐️ 4.8 (50)
Arcadia Family Ranch near Camelback Mountain and Scottsdale

No image available

$54,812
$227
64%
332$150❌❌❌Y / Y⭐️ 5 (133)
Camelback mountain view sauna house - 1 night ok

No image available

$38,154
$199
49%
321$125βŒβŒβœ…Y / Y⭐️ 5 (61)
Centrally Located | Mid Century Home β€’3bd2ba β€’Pool

No image available

$55,840
$214
68%
323$195βœ…βŒβŒY / Y⭐️ 4.7 (167)
Bichito’s Playground - Heated pool, Walkable

No image available

$46,965
$175
66%
321$204βœ…βŒβœ…Y / Y⭐️ 4.8 (53)
Walk to Old Town! Heated Pool-Outdoor Bar-Fire Pit

No image available

$55,342
$250
59%
323$150βœ…βŒβœ…Y / Y⭐️ 5 (264)
Eddy | Cozy 3-BR Arcadia Home

No image available

$29,338
$86
86%
323$210❌❌❌Y / Y⭐️ 4.8 (54)
Safe, Quiet, Centrally located w/ 2 Kings + Pool

No image available

$54,941
$201
71%
321$150βœ…βŒβœ…Y / Y⭐️ 4.9 (24)
Arcadia 6 Q beds 3 bath, patio Camelback! 8888

No image available

$49,535
$275
49%
332$199❌❌❌Y / Y⭐️ 5 (133)
Beautiful Arcadia Dream w/ Heated Pool!

No image available

$177,040
$611
77%
332$315βœ…βŒβœ…Y / Y⭐️ 5 (33)
THE BEST location! Spa, Putt & WALK everywhere!

No image available

$55,931
$207
72%
333$250βŒβœ…βœ…Y / Y⭐️ 5 (32)
The Sheridan Farmhouse

No image available

$86,445
$316
74%
322$250βœ…βŒβŒY / Y⭐️ 5 (22)
PHX Family Paradise: 3Bed 2Bath, Pool, BBQ, Pets

No image available

$60,112
$165
92%
3228$260βœ…βŒβœ…Y / Y⭐️ 4.9 (20)
Arcadia Oasis 3 bedroom w/ pool

No image available

$48,853
$201
66%
324$200βœ…βŒβœ…Y / Y⭐️ 4.8 (29)
Arcadia Gem - 3BD/2BA w/Pool, 8 mins to Old Town

No image available

$82,326
$226
90%
325$295βœ…βŒβœ…Y / Y⭐️ 4.8 (30)
NEW! Pet Friendly Home with Porch & Large Yard

No image available

$69,835
$212
84%
322$250βŒβŒβœ…Y / Y⭐️ 4.9 (20)
Lovely Phoenix Vacation Rental Home w/ Pool!

No image available

$57,289
$235
61%
322$327βœ…βŒβŒY / Y⭐️ 3.8 (5)
THE HAVER - A Midcentury Ralph Haver Home

No image available

$76,788
$292
70%
322$185βŒβŒβœ…Y / Y⭐️ 5 (50)
Beautiful 3 Bedroom home W/pool

No image available

$103,239
$300
93%
332$250βœ…βŒβœ…Y / Y⭐️ 4.8 (25)
Eclectic & Stylish Home - Centrally located w/ heated pool, & more!

No image available

$69,843
$222
83%
341$450βœ…βŒβœ…Y / Y⭐️ 4.8 (76)
Desert Blue Rose with Pool

No image available

$165,132
$473
93%
321$204βœ…βŒβœ…Y / Y⭐️ 4.8 (50)
This Must Be The Place!

No image available

$50,948
$223
62%
322$200βŒβœ…βŒY / Y⭐️ 5 (71)
Arcadia AZ Home "Heated Pool"

No image available

$85,002
$292
77%
333$225βœ…βŒβœ…Y / Y⭐️ 5 (79)
Arcadia Apt - sleeps 6, Camelback Mtn. Hikes

No image available

$47,038
$366
34%
322$200❌❌❌Y / Y⭐️ 5 (7)
Gorgeous Papago Retreat w/Pool!

No image available

$120,648
$473
69%
323$250βœ…βŒβœ…Y / N⭐️ 5 (2)
Entire 3BR 3BA in Arcadia near Camelback Mountain

No image available

$71,480
$210
93%
333$189βŒβŒβœ…Y / Y⭐️ 5 (50)
Newly Remodeled Just 1.5 Miles From Airport!

No image available

$37,524
$122
76%
332$299βœ…βŒβŒY / Y⭐️ 4.8 (15)
Relaxing Arcadia Getaway

No image available

$35,264
$157
55%
322$300βœ…βŒβŒY / Y⭐️ 5 (2)
Sacred Geometry - Arcadia locale

No image available

$43,804
$192
57%
322$210❌❌❌Y / Y⭐️ 5 (2)
Desierto Home Phoenix/Scottsdale

No image available

$43,481
$232
48%
322$150❌❌❌N / Y⭐️ 5 (7)
Papago Retreat - gorgeous 3 BR/2 BA home w/ pool.

No image available

$91,656
$394
62%
323$250βœ…βŒβœ…Y / Y⭐️ 5 (6)
Lush Yard for Pets * Rain-Head Shower * Coffee Bar

No image available

$46,874
$201
62%
322$175βŒβŒβœ…Y / Y⭐️ 4.9 (32)
Location, location, location!!!

No image available

$53,847
$250
58%
3230$189βŒβŒβœ…Y / Y⭐️ 4.7 (16)
Phoenix Sky Harbor Hideaway

No image available

$33,528
$129
68%
313$79βŒβŒβœ…N / Y⭐️ 4.8 (28)
The Yellow Door: Peaceful Desert Getaway

No image available

$44,742
$162
71%
322$159❌❌❌Y / Y⭐️ 5 (22)
Family Friendly Home

No image available

$42,736
$255
40%
325$200❌❌❌Y / Y⭐️ 5 (6)

Return Metrics

414.41% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$34,603$69,206$103,810$138,413$173,017$346,034$1,038,102
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$34,603$69,206$103,810$138,413$173,017$346,034$1,038,102

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

414.41%

Payback Period Days

88

Return on Investment

414.41%

property-location

2808 N 51st St Phoenix, Arizona, 85008

3 bed β€’ 1 bath β€’ 9 guests

Agent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide


Laws


Market Data

$79,484

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $232/night at 56% occupancy ($47,452.5). Airbtics projects $242/night at 66% occupancy ($58,336).

Top 28% 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.

$62,623

Avg annual revenue

66%

Avg occupancy rate

$242

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$70k

$120k

$180k

Sign up to see the data on 40 all comparables

$34,603

Profit

Revenue

$79,484

Operating Expenses

$22,333

Operating Income

$57,151

Net Effective Rent

$22,548

Profit (Cash Flow)

$34,603

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

414.41%

Payback Period Days

88