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

2 bed • 1.5 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$60,649

Profit (Cash Flow)

$10,764

Cash on Cash Return

166.2%

Annual Revenue

$60,649

AirDNA projects $213/night at 65% occupancy ($50,568). Airbtics projects $191/night at 72% occupancy ($50,228). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 81% occupancy rate, $205 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,321	$43,019	$62,603	$125,673
Occupancy	69%	74%	81%	85%
Nightly Rate	$116	$154	$205	$396

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)
Heart of Old Town Scottsdale	$40,210	$134	78%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (28)
Beautiful condo in the heart of Oldtown Scottsdale	$30,944	$104	77%	2	1	2	$109	✅	❌	✅	Y / Y	⭐️ 5 (124)
New! Updated 2BD/2BH pool@ Old Town Scottsdale	$35,978	$131	74%	2	2	2	$60	✅	❌	✅	Y / Y	⭐️ 4.8 (122)
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)
Perfectly Located Cozy Condo	$62,078	$204	83%	2	2	2	$89	✅	✅	❌	Y / Y	⭐️ 5 (34)
Stylish Getaway-Walk to Old Town	$34,504	$121	71%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (52)
Luxurious Condo in Old Town	$61,205	$185	88%	2	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (51)
Mid century modern condo near Old Town, pool & BBQ	$25,261	$78	84%	2	1	3	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (137)
2BD, Walk Out To Pool, Old Town Scottsdale Paradis	$40,225	$148	69%	2	1	1	$163	✅	❌	✅	Y / Y	⭐️ 4.7 (14)
The Hideaway in Old Town Scottsdale!	$34,577	$106	84%	2	1	1	$130	✅	❌	❌	Y / Y	⭐️ 4.9 (94)
Casa De Los Caballeros	$24,093	$87	70%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (98)
5 Minute Walk to Old Town - New dates just opened!	$33,044	$117	75%	2	1	3	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (61)
Lovely 2BR Condo in Old Town Scottsdale!	$47,473	$151	81%	2	1	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (35)
Charming Condo in Old Town	$31,463	$118	70%	2	1	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (1)
Luxury 2B2B Scottsdale Free Parking	$27,786	$82	84%	2	2	1	$59	✅	❌	✅	Y / Y	⭐️ 4.6 (35)
Boho Condo in Downtown Scottsdale with KING BED	$23,668	$81	74%	2	3	2	$129	✅	✅	❌	Y / Y	⭐️ 4.7 (29)
The Embassy Garden in Old Town	$57,840	$293	45%	2	2	7	$225	✅	❌	❌	Y / Y	⭐️ 5 (1)
Cozy & Clean Townhome -Best Location In Scottsdale	$33,642	$119	74%	2	2	3	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (52)
Luxury Old Town 2BDRM Condo	$31,377	$146	57%	2	2	3	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Hidden Gem in the heart of Old Town Scottsdale	$44,497	$179	66%	2	3	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (31)
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)
Old Town Scottsdale Townhome with patio and pool	$58,562	$157	97%	2	2	2	$169	✅	❌	✅	Y / Y	⭐️ 4.8 (20)
Colorful Bungalow With a BBQ in Old Town Scottsdale	$26,210	$102	69%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (128)
Inside Old TownLuxury CondoModernNo Chores*	$36,341	$113	83%	2	1	1	$120	✅	❌	✅	Y / Y	⭐️ 5 (33)
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 Retro Chic! Long Term Rental	$27,212	$139	49%	2	2	30	$135	✅	❌	❌	Y / Y	⭐️ 4.8 (24)
Old Town Scottsdale Cozy Getaway	$34,834	$195	46%	2	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (43)
Vintage Point 2BR 2BA Walk to Old Town Capri 14	$77,037	$275	76%	2	2	2	$50	✅	❌	❌	Y / Y	⭐️ 4.7 (95)
NEW! Old Town Modern, Walkable, Hot Tub & Fire Pit	$49,890	$182	72%	2	2	3	$174	✅	✅	✅	Y / Y	⭐️ 5 (18)
Modern 2-BR next to Old Town Scottsdale	$107,607	$396	73%	2	3	3	$130	❌	✅	❌	Y / Y	⭐️ 4.7 (17)

Return Metrics

166.24% 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)	$10,764	$21,528	$32,293	$43,057	$53,822	$107,644	$322,932
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	$10,764	$21,528	$32,293	$43,057	$53,822	$107,644	$322,932

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

166.24%

Payback Period Days

219

Return on Investment

166.24%

7126 E Osborn Rd Scottsdale, Arizona, 85251

2 bed • 1.5 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Scottsdale

Guide

Zoning

Guide

Laws

$60,649

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $213/night at 65% occupancy ($50,568.03). Airbtics projects $191/night at 72% occupancy ($50,228).

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.

$52,744

Avg annual revenue

72%

Avg occupancy rate

$191

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

$100k

$145k

$10,764

Profit

Revenue

$60,649

Operating Expenses

$19,884

Operating Income

$40,764

Net Effective Rent

$30,000

Profit (Cash Flow)

$10,764

$6,475

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$100

Total

$6,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

166.24%

Payback Period Days

219