BNBCalc Short Term Rental Rental Arbitrage Analysis 3402 N 26th Pl, Phoenix, AZ, 85016

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$46,021

Profit (Cash Flow)

-$7,962

Cash on Cash Return

-92.6%

Annual Revenue

$46,021

AirDNA projects $215/night at 58% occupancy ($45,545). Airbtics projects $212/night at 59% occupancy ($45,684). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,999	$40,178	$62,558	$107,003
Occupancy	48%	57%	66%	82%
Nightly Rate	$154	$186	$251	$348

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Avalon- Spacious Yard Dog Friendly Biltmore	$52,727	$135	98%	3	1	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (285)
Biltmore Bliss: Paradise Awaits!	$43,684	$178	65%	3	2	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (76)
Retro Mid-Mod Vibes Getaway (Centrally Located)	$47,820	$209	60%	3	3.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (47)
Private backyard w/ pool & Fun game room	$149,667	$424	95%	3	3	2	$255	✅	❌	❌	Y / Y	⭐️ 5 (147)
Secluded + Safe, 15 min from Old Town & Downtown	$57,696	$235	63%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (59)
Cheerful 3b/2b Home w/ Peaceful Backyard	$47,797	$197	63%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (100)
Comfort and Relaxation Found At Cheery Lynn Cottage	$44,030	$185	63%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (240)
The Vibe: outdoor living with private heated pool	$75,365	$216	92%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (202)
Chic Phoenix Retreat w/ Private Pool & Large Yard!	$58,312	$361	42%	3	2	2	$258	✅	❌	❌	Y / Y	⭐️ 4.9 (22)
Spacious home Central Phx, Pool, King bed, pets ok	$41,577	$141	77%	3	3	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (277)
Biltmore Designer comfy 3 bedroom 2 bath so nice !	$43,484	$196	59%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (23)
Private Lux Home • PHX, AZ Close to Everything!	$35,770	$150	56%	3	2.5	1	$189	❌	❌	✅	Y / Y	⭐️ 5 (64)
Cozy Arcadia Home, Near Downtown with King Bed	$35,722	$170	53%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (24)
Arizona's urban heart	$33,785	$155	57%	3	4	2	$90	✅	❌	❌	Y / Y	⭐️ 4.6 (27)
Modern Biltmore 3 b Home with pool	$93,750	$282	89%	3	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (149)
Cozy home 15min from Scottsdale	$46,577	$187	61%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (11)
Cozy Comfortable 3 bedroom w/firepit and fireplace	$33,310	$156	52%	3	1	3	$225	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
La Hacienda Modern Home	$24,005	$171	35%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (25)
Charming Arizona Ranch Home	$42,001	$151	76%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Charming Phoenix Home ~ 5 Mi to Downtown!	$28,485	$145	49%	3	1	2	$171	❌	❌	✅	Y / Y	⭐️ 4 (5)
Modern Oasis w/ Heated Pool! - near Old Town+DTPHX	$89,717	$286	82%	3	3	3	$160	✅	❌	✅	Y / Y	⭐️ 5 (22)
Desert Casita	$77,129	$358	58%	3	2	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (25)
Phoenix’s Perfect Getaway	$58,568	$243	64%	3	3.5	1	$163	✅	❌	❌	Y / Y	⭐️ 5 (13)
Modern Comfort - Urban Adventure-Arcadia LTE area	$40,878	$164	66%	3	1	4	$150	❌	❌	✅	Y / Y	⭐️ 4 (4)
Entire Home in Heart of Phoenix	$21,981	$91	66%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
3BR Arizona Home + Pool, Gym & Free Parking	$23,848	$135	43%	3	4	2	$120	✅	❌	❌	Y / Y	⭐️ 0 (1)
Jacuzzi Heated Pool in Phoenix	$50,597	$197	66%	3	3	2	$250	✅	✅	✅	Y / Y	⭐️ 4.2 (4)
Casa Monterosa-Modern Oasis in Scottsdale-Jacuzzi	$53,113	$428	32%	3	2.5	3	$310	❌	✅	❌	Y / Y	⭐️ 5 (31)
Mid-Century Modern 3 bed townhome in Arcadia Lite	$26,265	$184	39%	3	2.5	14	$250	❌	❌	✅	Y / Y	⭐️ 5 (14)
3 Bdrm Townhouse W/Garage in Gated Complex!	$75,177	$280	72%	3	2.5	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (3)
TownHome in Arcadia	$41,704	$196	57%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Newly Renovated Spacious Home near Hiking/Shopping	$30,145	$144	51%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (6)
New Listing! Modern 3bd Home w/ Pool!	$63,674	$347	49%	3	2.5	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (8)
Sleeps 9 \| Heated Pool \| Backyard \| Downtown Phx	$27,472	$139	54%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
The Avalon	$19,634	$185	29%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Arcadia Lite Retreat - Game Room and Hot Tub!	$19,444	$166	32%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Tranquil Rest	$26,529	$151	48%	3	1	1	$165	❌	❌	✅	Y / Y	⭐️ 4 (13)
PHX Hideaway	$49,921	$275	46%	3	4	1	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Phoenix Desert Getaway: Pool, Grill & EV Charging!	$60,931	$282	57%	3	3	2	$176	✅	❌	❌	Y / Y	⭐️ 4.9 (8)
Biltmore Modern-Architectural Dream-Min 2 Airport.	$32,208	$200	44%	3	3	30	$250	✅	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-92.58% 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)	-$7,961	-$15,923	-$23,885	-$31,847	-$39,809	-$79,619	-$238,858
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	-$7,961	-$15,923	-$23,885	-$31,847	-$39,809	-$79,619	-$238,858

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-92.58%

Payback Period Days

Return on Investment

-92.58%

3402 N 26th Pl Phoenix, Arizona, 85016

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$46,021

Annual Revenue

BNBCalc predicts this property will get $212 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$48,112

Avg annual revenue

59%

Avg occupancy rate

$212

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

$20k

$60k

$105k

$150k

-$7,962

Profit

Revenue

$46,021

Operating Expenses

$17,983

Operating Income

$28,038

Net Effective Rent

$36,000

Profit (Cash Flow)

-$7,962

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-92.58%

Payback Period Days