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 5872 E Red Dog Dr, Cave Creek, AZ, 85331

4 bed β€’ 3 bath β€’ 10 guests β€’ $0

BNB

Calc

Annual Revenue

$146,083

Profit (Cash Flow)

$37,092

Cash on Cash Return

341.9%

Annual Revenue

$146,083

AirDNA projects $466/night at 73% occupancy ($124,248). Airbtics projects $500/night at 55% occupancy ($100,442). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $606 rate per night.

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

Percentiles25%50%75%90%
Revenue$50,561$82,770$149,585$266,642
Occupancy44%55%66%76%
Nightly Rate$309$400$606$941

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
Starscape - An Enchanting Cave Creek Estate

No image available

$219,406
$641
92%
441$590βœ…βœ…βœ…Y / Y⭐️ 5 (79)
Hacienda RomΓ‘ntica|Heated Pool & Spa, Cave Creek

No image available

$126,099
$621
54%
462$300βœ…βœ…βŒY / Y⭐️ 5 (11)
Cave Creek Oasis w/ Putting Green, Spa & Mtn View!

No image available

$174,375
$949
49%
455$207βœ…βœ…βŒY / Y⭐️ 5 (5)
Ridgeway Ranch- Old Western Sonoran Desert Getaway

No image available

$49,636
$222
57%
422$250βœ…βŒβœ…Y / Y⭐️ 4.9 (94)
Rustic Desert Retreat experience in Cave Creek

No image available

$73,545
$324
58%
422$150❌❌❌Y / Y⭐️ 5 (54)
Contemporary Desert Oasis, Resort Style Pool & SPA

No image available

$170,713
$1,051
41%
454$500βœ…βœ…βŒY / Y⭐️ 5 (8)
Luxe Phoenix Home: Desert Butte View & Heated Pool

No image available

$104,373
$403
69%
443$387βœ…βœ…βœ…Y / Y⭐️ 4.4 (19)
Eclectic home with true Cave Creek character

No image available

$66,677
$383
43%
433$200βŒβŒβœ…Y / Y⭐️ 4.9 (49)
Pet-Friendly Cave Creek Villa w/ Backyard Oasis!

No image available

$74,083
$312
64%
442$207βŒβŒβœ…Y / Y⭐️ 4.8 (33)
Casa Del Sol by LuxeKey | Backyard Oasis

No image available

$90,032
$312
78%
441$400βœ…βœ…βœ…Y / Y⭐️ 4.8 (16)
Southwest home w/ Hot Tub, heated* pool, and amazing Mtn. Views!

No image available

$81,644
$312
70%
431$570βœ…βœ…βœ…Y / Y⭐️ 4.9 (118)
Backyard oasis, putting green, pool and hot tub!

No image available

$181,770
$995
49%
451$600βœ…βŒβŒY / Y⭐️ 5 (4)
Spacious Cave Creek Home w/ Hot Tub, Yard & Views!

No image available

$185,594
$771
64%
454$207βŒβœ…βŒY / Y⭐️ 4.5 (14)
Desert Mountain Majesty - Private Spa&Guest Casita

No image available

$213,343
$941
61%
441$450βœ…βœ…βœ…Y / Y⭐️ 4.2 (7)
Black Mountain Gem! Designer Completely Renovated!

No image available

$105,499
$344
81%
432$200βœ…βœ…βœ…Y / Y⭐️ 5 (50)
Custom Desert Modern 5 bedroom in Serene Setting!

No image available

$119,005
$601
54%
441$150βœ…βŒβŒY / Y⭐️ 5 (9)
Gated Arizona Peaceful Escape w/ Heated Pool

No image available

$55,370
$234
59%
421$400βœ…βŒβŒY / Y⭐️ 5 (10)
Stunning 4 Bedroom Scottsdale Oasis

No image available

$130,035
$486
71%
443$355βœ…βœ…βŒY / Y⭐️ 5 (19)
The Boulders Villa-Scottsdale-Private-Spa-Golf

No image available

$159,100
$832
52%
442$500βœ…βœ…βœ…Y / Y⭐️ 5 (6)
Rustic Southwest, Heated Pool, Pickleball, Goats

No image available

$54,069
$352
39%
432$350βœ…βŒβŒY / Y⭐️ 4.5 (19)
Casa Dynamite

No image available

$150,824
$517
76%
431$357βœ…βœ…βœ…Y / Y⭐️ 0 (0)
Stylish Southwest Retreat - Swim/Foosball/Privacy

No image available

$69,240
$442
42%
423$250βœ…βŒβŒY / Y⭐️ 5 (23)
Southwest Style w/ a Modern Touch-Pool, Hot-Tub, V

No image available

$102,602
$422
66%
431$250βœ…βœ…βœ…Y / Y⭐️ 0 (1)
Stunning Cave Creek Home w/ Infinity Pool!

No image available

$96,360
$397
63%
433$320βœ…βŒβŒY / Y⭐️ 5 (21)
NEW Luxury Private Home w/ Casita & Mountain Views

No image available

$60,102
$491
31%
451$600βœ…βŒβŒY / Y⭐️ 0 (0)
Desert Oasis, Golf, Pool, Putting Green

No image available

$70,739
$386
49%
423$150βœ…βŒβœ…Y / Y⭐️ 4.9 (31)
Western desert escape, pool, backyard oasis

No image available

$59,216
$226
69%
433$250βœ…βŒβŒY / Y⭐️ 5 (63)
Cave Creek Retreat-Pool, Hot Tub

No image available

$57,990
$233
68%
4430$175βœ…βœ…βŒY / Y⭐️ 5 (2)
Casa Vista

No image available

$54,311
$300
43%
431$440βœ…βŒβœ…Y / Y⭐️ 5 (2)
Beautiful desert oasis on 7 acres with pool

No image available

$289,921
$1,518
52%
453$250βœ…βŒβŒY / Y⭐️ 0 (0)
Amazing Desert Mountain Home! CoS Lic. 2034127

No image available

$92,574
$515
48%
4410$350βŒβœ…βœ…Y / Y⭐️ 5 (3)
Expansive Vacation Home for your next AZ Vacation!

No image available

$43,897
$293
40%
431$250βœ…βŒβœ…Y / Y⭐️ 4.5 (4)
Family Friendly Home in Quiet Community w/ Pool! πŸŠβ€β™‚οΈ

No image available

$47,504
$144
85%
433$225βœ…βŒβœ…Y / Y⭐️ 4.7 (33)
Luxury Oasis: Spacious Getaway

No image available

$90,043
$489
45%
451$255βœ…βœ…βŒY / Y⭐️ 4.9 (11)
Desert Mountain Majesty-Pool & Spa-Movie Theater

No image available

$38,732
$286
37%
451$0βœ…βœ…βœ…Y / Y⭐️ 4.3 (3)
Escape to Casa de Agave.

No image available

$63,386
$355
46%
423$150βœ…βŒβŒY / N⭐️ 0 (0)
Entertainers Dream-Resort Backyard W Mountain View

No image available

$184,941
$850
59%
451$350βœ…βœ…βœ…Y / Y⭐️ 4.3 (3)
Cave Creek 4BD/3BTH PoolTable, BBQ, Htd Pool ST360

No image available

$52,929
$243
57%
431$260βœ…βŒβœ…Y / Y⭐️ 4.9 (58)
Bed Rock Desert - Pool -Ping Pong - Fire Pit - BBQ

No image available

$38,140
$294
34%
431$300βœ…βŒβœ…Y / Y⭐️ 4.3 (3)

Return Metrics

341.86% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$37,092$74,184$111,276$148,368$185,461$370,922$1,112,766
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$37,092$74,184$111,276$148,368$185,461$370,922$1,112,766

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

341.86%

Payback Period Days

106

Return on Investment

341.86%

property-location

5872 E Red Dog Dr Cave Creek, Arizona, 85331

4 bed β€’ 3 bath β€’ 10 guests

Agent

Inquire about this property

Contact Agent

$146,083

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $466/night at 73% occupancy ($124,248.7). Airbtics projects $500/night at 55% occupancy ($100,442).

Top 26% 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.

$103,535

Avg annual revenue

55%

Avg occupancy rate

$500

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

$35k

$120k

$200k

$290k

Sign up to see the data on 40 all comparables

$37,092

Profit

Revenue

$146,083

Operating Expenses

$30,991

Operating Income

$115,092

Net Effective Rent

$78,000

Profit (Cash Flow)

$37,092

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

341.86%

Payback Period Days

106