BNBCalc Short Term Rental Rental Arbitrage Analysis 4623 Resort Loop, Pinetop Country Club, AZ, 85935

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$53,793

Profit (Cash Flow)

$25,200

Cash on Cash Return

381.8%

Annual Revenue

$53,793

AirDNA projects $152/night at 44% occupancy ($24,427). Airbtics projects $194/night at 49% occupancy ($34,720). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $263 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,643	$31,945	$55,141	$76,997
Occupancy	38%	47%	56%	70%
Nightly Rate	$138	$181	$263	$294

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pinetop Terrace - Clean 2 Bedroom unit in Pinetop	$23,566	$93	65%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (185)
Wood-Burning Fireplace: Country Club Pinetop Condo	$29,225	$145	53%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Pinescape Condo - 2 bed rm/1 bath Mountain Retreat	$22,840	$134	42%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Peaceful Escape - Pinetop Hideaway	$29,295	$94	83%	2	1	3	$185	❌	❌	✅	Y / Y	⭐️ 5 (111)
Wyndham Pinetop Resort \| 2BR/2BA King Suite w/ Blc	$32,611	$135	66%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Spacious Pinetop Apartment: Patio & Gas Grill	$56,060	$289	53%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Spacious Apt w/ Fireplace, Close to Lakes!	$44,417	$296	41%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
King bed+ GAME ROOM+tetherball, horseshoe	$25,580	$146	41%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (253)
Pinetop, AZ, 2 Bedroom S #1	$36,586	$178	55%	2	2	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (0)
Pinetop, AZ, 2 Bedroom SN #1	$38,068	$181	56%	2	2	1	$99	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Wyndham Pinetop Resort \| 2BR/2BA King Suite w/ Blc	$33,895	$147	63%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Pinetop Condo - close to fun!	$34,900	$107	86%	2	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (15)
Ivy Pines Cabin - Sleeps 6 - Family/Pet-Friendly	$36,575	$181	54%	2	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (74)
Pinetop, AZ, 2 Bedroom #1	$29,153	$187	40%	2	2	1	$99	✅	✅	❌	Y / Y	⭐️ 5 (13)
Pinetop, AZ, 2 Bedroom Z #1	$38,222	$242	41%	2	2	1	$99	✅	✅	❌	Y / Y	⭐️ 5 (3)
Adventure Awaits! Near Pinetop Lakes Golf	$26,981	$194	38%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Just What You Were Looking For! On-Site Activities	$28,709	$212	37%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Apartment in Pinetop Community w/ Gas Grill!	$40,253	$282	39%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Knotty Pine Retreat- Lower level in Sports Village	$39,236	$153	69%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (16)
Centrally Located Apt w/ Fireplace & Balcony!	$58,106	$294	54%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Apartment in Pinetop w/ Patio, Grill & Table!	$41,251	$289	39%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Comfy Pinetop-Lakeside Cabin w/ Horse Corral	$38,699	$202	50%	2	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (14)
Ideally Located Pinetop Apartment w/ Balcony!	$56,724	$287	54%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
My Haven	$17,537	$122	37%	2	1	3	$170	❌	❌	✅	Y / Y	⭐️ 4.5 (93)
Garden Cabin w/ Fenced-In Back Yard	$23,962	$146	44%	2	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
Relax and Recharge! Outdoor Pool, Free Parking	$31,241	$194	44%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Wyndham Pinetop Resort \| 2BR/2BA King Suite w/ Blc	$30,231	$140	59%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
WorldMark Pinetop Two-Bedroom Pools & Hot Tubs	$33,270	$303	30%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (11)
Spacious Stay in the Pines	$28,818	$127	62%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
A/C in 2 bedroom Updated Family Cabin in PCC. Deck	$34,388	$174	54%	2	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (46)
Luxurious Pinetop Condo - 2Bed/2Bath Condo	$15,717	$113	38%	2	2	2	$112	✅	✅	❌	Y / Y	⭐️ 0 (0)
Luxurious Pinetop Condo - 1bed/1bath	$20,586	$99	56%	2	1	2	$98	✅	✅	❌	Y / Y	⭐️ 0 (1)
Pinetop Condo w/ Gas Grill: Steps to Golf Course!	$95,762	$257	100%	2	2	3	$144	❌	❌	❌	Y / Y	⭐️ 5 (19)
Pinetop Beautiful 2bdrm	$68,016	$202	92%	2	1.5	2	$0	✅	✅	✅	Y / Y	⭐️ 4 (6)

Return Metrics

381.81% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,200	$50,400	$75,600	$100,800	$126,000	$252,000	$756,000
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	$25,200	$50,400	$75,600	$100,800	$126,000	$252,000	$756,000

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

381.81%

Payback Period Days

Return on Investment

381.81%

4623 Resort Loop 2a Pinetop Country Club, Arizona, 85935

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$53,793

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $152/night at 44% occupancy.Projected nightly rate is $194/night at 49% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$33,691

Avg annual revenue

49%

Avg occupancy rate

$194

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

$10k

$40k

$65k

$95k

$25,200

Profit

Revenue

$53,793

Operating Expenses

$18,993

Operating Income

$34,800

Net Effective Rent

$9,600

Profit (Cash Flow)

$25,200

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

381.81%

Payback Period Days