BNBCalc Short Term Rental Rental Arbitrage Analysis 7126 E Osborn Rd, Scottsdale, AZ, 85251

2 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$60,813

Profit (Cash Flow)

$10,907

Cash on Cash Return

165.3%

Annual Revenue

$60,813

AirDNA projects $206/night at 66% occupancy ($49,658). Airbtics projects $225/night at 74% occupancy ($60,813). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $225 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,511	$49,831	$123,324	$139,563
Occupancy	70%	75%	84%	86%
Nightly Rate	$112	$177	$396	$437

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heart of Old Town, spa/pool, walk to shops&bars!	$49,153	$176	74%	2	3	1	$165	✅	✅	✅	Y / Y	⭐️ 5 (83)
Beautiful condo in the heart of Oldtown Scottsdale	$30,944	$104	77%	2	1	2	$109	✅	❌	✅	Y / Y	⭐️ 5 (124)
Old Town Suites of Scottsdale Unit 1	$20,478	$68	77%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (126)
Old Town Suites of Scottsdale Unit 3	$23,624	$77	76%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.9 (91)
Mid century modern condo near Old Town, pool & BBQ	$25,261	$78	84%	2	1	3	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (137)
5 Minute Walk to Old Town - New dates just opened!	$33,044	$117	75%	2	1	3	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (61)
Boho Condo in Downtown Scottsdale with KING BED	$23,668	$81	74%	2	3	2	$129	✅	✅	❌	Y / Y	⭐️ 4.7 (29)
Luxurious Condo in Old Town	$64,318	$191	90%	2	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (51)
2BD, Walk Out To Pool, Old Town Scottsdale Paradis	$39,031	$145	68%	2	1	1	$163	✅	❌	✅	Y / Y	⭐️ 4.7 (14)
The Hideaway in Old Town Scottsdale!	$34,623	$106	84%	2	1	1	$130	✅	❌	❌	Y / Y	⭐️ 4.9 (94)
Lovely 2BR Condo in Old Town Scottsdale!	$49,902	$156	83%	2	1	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (35)
Casa De Los Caballeros	$23,683	$84	71%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (98)
Charming Condo in Old Town	$30,818	$118	69%	2	1	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (1)
Modern 2-BR next to Old Town Scottsdale	$113,550	$396	77%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.8 (51)
Modern 2-BR next to Old Town Scottsdale	$112,101	$396	76%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.9 (86)
2 Bed Desert Paradise Flat in Oldtown Scottsdale	$33,398	$198	45%	2	1	2	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (25)
Mindy \| Stylish 2BR Old Town Scottsdale Condo	$54,716	$167	86%	2	1	3	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (64)
Modern 2-BR next to Old Town Scottsdale	$105,920	$396	72%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.8 (50)
Modern 2-BR next to Old Town Scottsdale	$128,817	$404	85%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.8 (35)
Colorful Bungalow With a BBQ in Old Town Scottsdale	$26,210	$102	69%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (128)
Modern 2-BR next to Old Town Scottsdale	$119,964	$396	81%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 5 (44)
Stylish Town Home in Old Town	$42,995	$210	54%	2	3	1	$99	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
Modern 2-BR next to Old Town Scottsdale	$145,602	$439	90%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.9 (27)
Old Town Scottsdale Cozy Getaway	$34,834	$195	46%	2	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (43)
Hidden Gem in the heart of Old Town Scottsdale	$44,845	$179	67%	2	3	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (31)
New! Updated 2BD/2BH pool@ Old Town Scottsdale	$35,978	$131	74%	2	2	2	$60	✅	❌	✅	Y / Y	⭐️ 4.8 (122)
Downtown 2BR South Scottsdale \| Balcony \| Pool	$21,919	$189	21%	2	2	2	$174	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Modern 2-BR next to Old Town Scottsdale	$107,607	$396	73%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.7 (17)
Modern 2-BR next to Old Town Scottsdale	$125,418	$396	85%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.9 (40)
Modern 2-BR next to Old Town Scottsdale	$99,787	$396	67%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.8 (74)
Fontainebleau Sooo Scottsdale Old Town 2 bdrm	$36,998	$134	73%	2	1	7	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (26)
Heart of Old Town Scottsdale	$40,842	$135	79%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (28)
Modern 2-BR next to Old Town Scottsdale	$160,327	$470	92%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.9 (23)
Inside Old TownLuxury CondoModernNo Chores*	$38,194	$114	86%	2	1	1	$120	✅	❌	✅	Y / Y	⭐️ 5 (33)
Modern 2-BR next to Old Town Scottsdale	$116,799	$437	72%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.8 (6)
Modern 2-BR next to Old Town Scottsdale	$107,954	$437	67%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.8 (6)
Modern 2-BR next to Old Town Scottsdale	$122,060	$437	75%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.9 (12)
Spacious Townhome near Old Town Scottsdale	$73,714	$233	86%	2	3	3	$185	✅	❌	❌	Y / Y	⭐️ 5 (26)
Casa De Las Damas	$21,630	$70	80%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (62)
Luxury 2B2B Scottsdale Free Parking	$27,786	$82	84%	2	2	1	$59	✅	❌	✅	Y / Y	⭐️ 4.6 (35)

Return Metrics

165.26% 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)	$10,907	$21,814	$32,722	$43,629	$54,537	$109,074	$327,222
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	$10,907	$21,814	$32,722	$43,629	$54,537	$109,074	$327,222

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

165.26%

Payback Period Days

221

Return on Investment

165.26%

7126 E Osborn Rd Scottsdale, Arizona, 85251

2 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,901

Zestimate

Scottsdale

Guide

Zoning

Guide

Laws

$60,813

Annual Revenue

BNBCalc predicts this property will get $225 per night with 74% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% 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.

$63,712

Avg annual revenue

74%

Avg occupancy rate

$225

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

$65k

$110k

$160k

$10,907

Profit

Revenue

$60,813

Operating Expenses

$19,906

Operating Income

$40,907

Net Effective Rent

$30,000

Profit (Cash Flow)

$10,907

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

165.26%

Payback Period Days

221