BNBCalc Short Term Rental Rental Arbitrage Analysis 6917 E Sienna Bouquet Pl, Scottsdale, AZ, 85266

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$83,495

Profit (Cash Flow)

$30,640

Cash on Cash Return

346.2%

Annual Revenue

$83,495

AirDNA projects $471/night at 57% occupancy ($98,057). Airbtics projects $361/night at 60% occupancy ($79,111). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 60% occupancy rate, $381 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,025	$70,650	$102,901	$154,937
Occupancy	48%	61%	72%	80%
Nightly Rate	$258	$310	$381	$517

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Desert Oasis	$96,738	$327	80%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
Lux \| Heated Pool \| Relaxing \| Fire Pit \| BBQ	$65,567	$266	64%	3	3	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (32)
Bus Stop Saloon by PaseoHomesAZ	$43,176	$222	49%	3	2	1	$304	❌	✅	✅	Y / Y	⭐️ 5 (14)
Stunning Villa at the Boulders	$64,645	$426	41%	3	3	1	$199	✅	✅	❌	Y / N	⭐️ 5 (12)
The Boulders Luxury Villa-Scottsdale-Pool-Spa-Golf	$119,047	$813	39%	3	3.5	2	$500	✅	✅	✅	Y / Y	⭐️ 5 (7)
Desert Gem	$77,055	$273	75%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (257)
Tatum Ranch Retreat\|Htd Pool\|Games\|Putt Grn	$53,262	$220	64%	3	2.5	3	$245	✅	❌	❌	Y / Y	⭐️ 5 (58)
Desert Escape	$64,821	$225	77%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (121)
The Boulders Secluded Villa-Scottsdale-Golf	$199,386	$861	62%	3	3	2	$500	✅	✅	✅	Y / Y	⭐️ 5 (4)
Stunning Cave Creek Casa w/ Massive Private Pool	$62,391	$263	59%	3	3.5	30	$310	✅	❌	✅	Y / Y	⭐️ 5 (32)
Valley of the Sun Oasis	$87,383	$312	75%	3	2	3	$199	✅	✅	✅	Y / Y	⭐️ 5 (24)
Cactus Path w/Htd Pool+ Game Room+ Golf+ Shopping	$90,156	$346	71%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (19)
Private Retreat, Heated Pool, Spa, Views, location	$124,103	$346	98%	3	2.5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (10)
Resort Style Stay Near Hiking Dining & Attractions	$79,276	$380	57%	3	3	30	$350	✅	✅	✅	Y / Y	⭐️ 5 (3)
Boulders Luxury Home	$143,764	$491	80%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Desert oasis executive retreat	$43,466	$222	53%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (9)
Southwestern Luxury Retreat -Sleeps 8	$61,785	$331	51%	3	3	30	$600	✅	✅	✅	Y / Y	⭐️ 0 (1)
Spacious, private & sunset views	$81,113	$392	56%	3	2.5	2	$450	✅	❌	❌	Y / Y	⭐️ 5 (11)
Summit Suite - Panoramic Views - Hot Tub - BBQ	$56,946	$199	76%	3	2	1	$225	❌	✅	❌	Y / Y	⭐️ 4.5 (8)
Luxury Desert Retreat in Scottsdale	$36,160	$260	38%	3	3	1	$280	✅	❌	❌	Y / Y	⭐️ 5 (6)
Comfortable and Private Boulders Resort Villa	$82,571	$376	60%	3	2	7	$200	✅	✅	✅	Y / Y	⭐️ 5 (64)
N Scottsdale Desert Get Away	$89,911	$346	71%	3	2	3	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
Strait Away Cave Creek Retreat	$68,144	$196	90%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (8)
Luxury Cave Creek 3BR 2.5Ba w/ Kitchen+Spa on 1ac	$48,658	$290	45%	3	2.5	2	$220	✅	✅	❌	Y / Y	⭐️ 5 (9)
Cave Creek House, this is where you want to stay!	$97,981	$388	68%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (76)
Cave Creek Western Treasure	$84,169	$377	61%	3	2.5	7	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Scottsdale Boulders Oasis, southwest styled villa!	$166,052	$474	94%	3	3	1	$328	✅	✅	❌	Y / Y	⭐️ 5 (20)
Private Luxury Resort in North Scottsdale	$190,476	$1,167	43%	3	3.5	7	$285	✅	✅	❌	Y / Y	⭐️ 5 (22)
Charming Private Ranch House in Cave Creek	$44,645	$321	38%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (3)
Casa Carefree	$72,255	$308	61%	3	3	1	$180	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Beyond Ordinary	$78,560	$265	81%	3	3	90	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Panoramic Desert Views with Cowboy Tub	$44,447	$253	48%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Comfort Hideaway Cave Creek - Live Like a Cowboy!, Pool, BBQ, Games, Golf, Beautiful Views, Ranches,	$38,112	$267	39%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (25)
Entertainers Delight-75” TV, Poker Table & Hot Tub	$54,476	$280	51%	3	2	1	$228	❌	✅	❌	Y / Y	⭐️ 5 (29)
Casa Winfield	$59,232	$289	56%	3	2.5	1	$301	✅	✅	✅	Y / Y	⭐️ 0 (0)
S&S Home	$55,109	$239	63%	3	2	5	$0	❌	❌	✅	Y / N	⭐️ 5 (3)
Spacious Scottsdale Area Home w/ Outdoor Oasis!	$196,740	$751	69%	3	4	2	$258	✅	❌	❌	Y / Y	⭐️ 5 (16)
Heated Pool, Private Oasis in 3BD Cave Creek Casa	$91,884	$384	65%	3	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (15)

Return Metrics

346.21% 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)	$30,640	$61,280	$91,921	$122,561	$153,202	$306,404	$919,213
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	$30,640	$61,280	$91,921	$122,561	$153,202	$306,404	$919,213

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

346.21%

Payback Period Days

105

Return on Investment

346.21%

6917 E Sienna Bouquet Pl Scottsdale, Arizona, 85266

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

$83,495

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $471/night at 57% occupancy.Projected nightly rate is $361/night at 60% occupancy.

Occupancy Rate

Top 53% 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.

$81,383

Avg annual revenue

60%

Avg occupancy rate

$361

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

$80k

$135k

$200k

$30,640

Profit

Revenue

$83,495

Operating Expenses

$22,854

Operating Income

$60,640

Net Effective Rent

$30,000

Profit (Cash Flow)

$30,640

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

346.21%

Payback Period Days

105