BNBCalc Short Term Rental Rental Arbitrage Analysis 3219 N 67th Pl, Scottsdale, AZ, 85251

1 bed • 1 bath • 3 guests • $5,500

BNB

Calc

Annual Revenue

$30,374

Profit (Cash Flow)

-$51,575

Cash on Cash Return

-1185.6%

Annual Revenue

$30,374

AirDNA projects $123/night at 66% occupancy ($29,650). Airbtics projects $126/night at 66% occupancy ($30,373). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,900	$29,525	$39,987	$64,848
Occupancy	50%	67%	82%	93%
Nightly Rate	$100	$116	$128	$184

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Old Town Scottsdale~NEW Modern	$30,659	$116	69%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (30)
Noir et Jaune Old Town \| King Bed!	$32,855	$83	100%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (167)
Old Town Scottsdale Condo & Private HOT TUB	$32,223	$148	55%	1	1	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (336)
Old Town Scottsdale 1Bed/1Bath Apartment	$29,232	$120	63%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (114)
Old Town Scottsdale Designer Condo-Private Hot Tub	$21,248	$123	42%	1	1	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (320)
Spacious 1BR Condo w/ Patio & Close to Old Town	$28,315	$83	88%	1	1	2	$72	✅	✅	✅	Y / Y	⭐️ 5 (57)
Old Town Scottsdale Luxe Condo w/ Hot Tub and Pool	$26,100	$88	77%	1	1	1	$130	✅	✅	❌	Y / Y	⭐️ 4.8 (78)
Modernized 1BR Condo w/ shared Pool & Spa	$26,476	$83	80%	1	1	2	$77	✅	✅	❌	Y / Y	⭐️ 5 (60)
Japanese inspired condo in Old Town Scottsdale	$16,075	$99	39%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (75)
Custom designed Old Town Scottsdale Condo	$19,204	$113	40%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (146)
Old Town Scottsdale Custom Designed Condo	$24,729	$125	50%	1	1	1	$85	❌	❌	❌	N / Y	⭐️ 5 (49)
Old Town Scottsdale Custom Designed Space	$16,093	$127	30%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (280)
The Golden Palm Old Town Scottsdale	$28,288	$108	65%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (128)
Flawless One Bedroom Old Town Scottsdale Condo	$27,089	$106	66%	1	1	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (28)
Scottsdale Getaway w/ patio	$14,894	$126	31%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (9)
City Escape: Stylish Scottsdale Unit with Patio	$18,055	$118	39%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (14)
Pinchot Uno \| Old Town Scottsdale	$29,770	$91	87%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Greenbelt Condo-Patio/Pool/Tennis/Old Town (5min)	$98,247	$276	96%	1	1	2	$72	✅	✅	❌	Y / Y	⭐️ 5 (41)
1BR with large patio, firepit & W/D	$17,974	$117	40%	1	1	2	$152	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
"Vintage 11" Walk to Old Town - Pool	$70,366	$274	69%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 4.7 (78)
Vibrant 1BR Condo w/Patio, Pool, & Parking	$33,963	$95	93%	1	1	2	$72	✅	✅	❌	Y / Y	⭐️ 5 (341)
1/1 in Old Towne Scottsdale	$20,108	$115	45%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.4 (10)
Relaxing Condo w/Pool! In the Heart of Scottsdale	$45,357	$149	82%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
Brand New Home w/ Parking Blocks from Oldtown- 3C	$29,015	$122	60%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (34)
"Vintage 8" Walk to Old Town Scottsdale!-Pool	$33,634	$199	45%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 4.3 (68)
Modern 1bed Retreat Near Scottsdale Fashion Square	$28,285	$112	69%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Work away dream 1bd w office, gated, brand new!	$45,565	$147	82%	1	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (49)
Old Town Scottsdale~5mins away Condo	$24,335	$109	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
"Vintage 3" Retro w Pool Walk to Old Town!	$25,572	$118	57%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 4.3 (29)
Brand New Home w/ Parking Blocks from Oldtown- 2B	$27,659	$129	56%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (35)
Greenbelt Condo-Patio/Pool/Tennis/Old Town (5min)	$28,658	$75	98%	1	1	2	$72	✅	✅	❌	Y / Y	⭐️ 4.5 (30)
Private Yard & Pet Friendly! Monthly Discounts!	$50,043	$162	83%	1	1	3	$79	✅	❌	✅	Y / Y	⭐️ 4.5 (40)
Stylish & Comfortable 1BR Retreat in Scottsdale	$21,725	$106	56%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Boutique Condo in the heart of Scottsdale/OldTown!	$65,726	$188	93%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (50)
Beautiful Scottsdale Condo	$35,136	$128	75%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (7)
Modern Contemporary OT Scottsdale w/ Heated Pool	$35,615	$95	84%	1	1	1	$87	✅	❌	✅	Y / Y	⭐️ 5 (149)
New Condo in Scottsdale~ 5Mins to OldTown	$26,986	$101	73%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Tranquil 1BR Getaway Scottsdale Oasis\|Free Parking	$18,814	$93	51%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
Scottsdale's Desert Quail Point Condo	$34,106	$101	90%	1	1	3	$115	✅	✅	❌	Y / Y	⭐️ 4.5 (50)
Cozy and Cute with Private Washer/Dryer and Yard!	$46,771	$184	68%	1	1	3	$79	❌	❌	✅	Y / Y	⭐️ 5 (55)

Return Metrics

-1,185.62% 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)	-$51,574	-$103,149	-$154,724	-$206,299	-$257,874	-$515,748	-$1,547,246
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	$165	$334	$509	$690	$876	$1,891	$7,849
Total Return	-$51,409	-$102,814	-$154,214	-$205,609	-$256,998	-$513,857	-$1,539,396

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1,185.62%

Payback Period Days

Return on Investment

-1,181.83%

3219 N 67th Pl Scottsdale, Arizona, 85251

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

$30,374

Annual Revenue

BNBCalc predicts this property will get $126 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$32,124

Avg annual revenue

66%

Avg occupancy rate

$126

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

$15k

$40k

$70k

$100k

-$51,575

Profit

Revenue

$30,374

Operating Expenses

$15,949

Operating Income

$14,425

Net Effective Rent

$66,000

Profit (Cash Flow)

-$51,575

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1,185.62%

Payback Period Days