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 3015 N Scottsdale Rd, Scottsdale, AZ, 85251

2 bed β€’ 2.5 bath β€’ 6 guests β€’ $0

BNB

Calc

Report by:

Sara S

talluts21@gmail.com

Annual Revenue

$40,926

Profit (Cash Flow)

-$5,195

Cash on Cash Return

-77.2%

Annual Revenue

$40,926

AirDNA projects $165/night at 65% occupancy ($39,172). Airbtics projects $120/night at 68% occupancy ($29,803). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 83% occupancy rate, $135 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,325$33,133$43,775$50,220
Occupancy56%71%83%86%
Nightly Rate$102$120$135$148

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
Glamorous Old Town Scottsdale Retreat 2 BR 2 Bath
$27,951
$106
63%
222$130βœ…βœ…βŒY / Y⭐️ 5 (136)
Heated Pool! Camelback Getaway!
$29,286
$126
57%
221$125βœ…βœ…βœ…Y / Y⭐️ 5 (49)
Stunning 2BR Condo w/Heated Pool Prime Location
$21,311
$114
46%
211$100βœ…βœ…βŒY / Y⭐️ 4.5 (31)
Snug 2BR Condo w/ Pool, Patio, W/D near Old Town
$34,620
$100
88%
222$92βœ…βœ…βŒY / Y⭐️ 5 (90)
Casa De Los Caballeros
$26,454
$94
72%
211$55❌❌❌Y / Y⭐️ 5 (100)
2 BR in Old Town Scottsdale
$16,883
$114
33%
224$150βŒβŒβœ…Y / Y⭐️ 4.5 (22)
Old Town Scottsdale Gem | Pool
$35,829
$134
69%
222$130βœ…βŒβœ…Y / Y⭐️ 5 (11)
Perfectly located 2bdrm suite w/patio
$20,047
$118
43%
211$80❌❌❌Y / Y⭐️ 4.5 (16)
Spacious 2 Bedroom -Mins from Old Town Scottsdale
$17,699
$123
37%
212$80❌❌❌Y / Y⭐️ 5 (19)
Modern Scottsdale Oasis w/ Patio & Pool Access
$35,924
$138
68%
222$144βœ…βœ…βœ…Y / Y⭐️ 4.5 (12)
Heart of Old Town Scottsdale
$42,493
$142
78%
222$150βœ…βŒβŒY / Y⭐️ 5 (29)
Mid century oasis newly remodeled near old town!
$36,253
$110
86%
212$125βŒβŒβœ…Y / Y⭐️ 5 (85)
The place on old town Scottsdale
$30,755
$130
63%
211$30❌❌❌N / N⭐️ 4.6 (78)
New! Updated 2BD/2BH pool@ Old Town Scottsdale
$41,691
$138
81%
222$60βœ…βŒβœ…Y / Y⭐️ 5 (127)
Beautiful condo in the heart of Oldtown Scottsdale
$31,787
$106
78%
212$109βœ…βŒβœ…Y / Y⭐️ 5 (133)
Old Town Scottsdale~2BR NewCondo
$21,668
$130
41%
211$90❌❌❌Y / Y⭐️ 5 (47)
Suite Γ‰lΓ©gante Old Town | King Bed!
$18,590
$42
94%
211$90❌❌❌Y / Y⭐️ 5 (104)
Maison d'Opale Old Town
$19,291
$49
90%
211$90❌❌❌Y / Y⭐️ 5 (97)
Modern & Vibrant Scottsdale Home
$48,330
$139
95%
223$0❌❌❌Y / Y⭐️ 5 (85)
Trendy MidCentury Modern - Old Town Scottsdale
$29,466
$108
71%
212$99βœ…βŒβœ…Y / Y⭐️ 5 (212)
Chic Scottsdale Apt 1 |FashionSquare|OldTown|4Plex
$41,717
$129
84%
212$119βŒβŒβœ…Y / N⭐️ 5 (25)
Stylish 2B2B Oldtown Scottsdale Free Parking
$28,070
$81
85%
221$59βŒβŒβœ…Y / Y⭐️ 4.8 (49)
The Embassy Garden in Old Town
$61,402
$287
50%
227$225βœ…βŒβŒY / Y⭐️ 5 (3)
Stylish Central Condo w/Pool at Old Town!
$17,666
$94
44%
221$150βŒβŒβœ…Y / Y⭐️ 5 (14)
Your Happy Place
$30,279
$97
83%
212$75βœ…βœ…βŒY / Y⭐️ 5 (24)
Boutique Condo Community, Fully Remodeled
$38,648
$135
77%
223$250βœ…βœ…βŒY / Y⭐️ 5 (21)
Brand new pet friendly in Scott!
$33,625
$105
83%
212$120βŒβŒβœ…Y / Y⭐️ 5 (43)
Remodeled 2 Bdrm w/ Yard in Old Town Scottsdale!
$37,437
$149
66%
213$150βŒβŒβœ…Y / Y⭐️ 4.5 (39)
Stylish Getaway-Walk to Old Town
$33,222
$123
67%
222$150βœ…βŒβŒY / Y⭐️ 5 (61)
*Inside Old Town*Luxury Modern Condo*No Chores*
$37,391
$115
84%
211$120βœ…βŒβœ…Y / Y⭐️ 5 (49)
NEWLY listed! Old Town Scottsdale~2BR Condo
$21,155
$126
41%
211$90❌❌❌Y / Y⭐️ 5 (19)
Stylish 2B Oldtown Scottsdale Free Parking
$24,895
$80
78%
211$59βŒβŒβœ…Y / Y⭐️ 4.8 (63)
The Hideaway in Old Town Scottsdale!
$32,524
$103
81%
211$130βœ…βŒβŒY / Y⭐️ 5 (107)
2BD, Walk Out To Pool, Old Town Scottsdale Paradis
$38,237
$148
65%
211$163βœ…βŒβœ…Y / Y⭐️ 4.5 (17)
2BR/2BA Hip Poolside Digs in Old Town
$31,638
$160
53%
223$110βœ…βŒβŒY / Y⭐️ 5 (166)
Luxe 2BR Scottsdale | Covered Parking | Walkable
$44,017
$135
83%
21.51$120❌❌❌Y / Y⭐️ 4.5 (30)
Old Town Suites of Scottsdale Unit 1
$23,231
$78
76%
212$100❌❌❌Y / Y⭐️ 5 (136)
Lovely 2BR Condo in Old Town Scottsdale!
$44,334
$142
79%
211$130βœ…βŒβŒY / Y⭐️ 5 (44)
Fashion Square Apt1|SWVillage|Scottsdale|8Plex
$28,498
$92
71%
212$119βŒβŒβœ…Y / N⭐️ 4.5 (30)

Return Metrics

-77.24% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,194-$10,389-$15,584-$20,778-$25,973-$51,947-$155,842
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-$5,194-$10,389-$15,584-$20,778-$25,973-$51,947-$155,842

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-77.24%

Payback Period Days

0

Return on Investment

-77.24%

property-location

3015 N Scottsdale Rd Scottsdale, Arizona, 85251

2 bed β€’ 2.5 bath β€’ 6 guests

Agent

Inquire about this property

Contact Sara

Scottsdale

Guide

Zoning

Guide


Laws

$40,926

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 65% occupancy.Projected nightly rate is $120/night at 68% occupancy.

Top 26% of comparables

Top 28% 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.

$31,359

Avg annual revenue

68%

Avg occupancy rate

$120

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

$15k

$30k

$45k

$60k

Sign up to see the data on 40 all comparables

-$5,195

Profit

Revenue

$40,926

Operating Expenses

$17,320

Operating Income

$23,605

Net Effective Rent

$28,800

Profit (Cash Flow)

-$5,195

$6,725

Cash Investment

Renos & Furnishing

$6,625

Setup Costs

$100

Total

$6,725

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-77.24%

Payback Period Days

0