BNBCalc Short Term Rental Rental Arbitrage Analysis 7419 E Diamond St, Scottsdale, AZ, 85257

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$88,126

Profit (Cash Flow)

$38,306

Cash on Cash Return

353.0%

Annual Revenue

$88,126

AirDNA projects $416/night at 58% occupancy ($88,126). Airbtics projects $273/night at 66% occupancy ($65,809). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $416 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,498	$63,223	$96,061	$141,002
Occupancy	52%	68%	83%	89%
Nightly Rate	$191	$247	$305	$419

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Love Oasis by Scottsdale Beach Club - NEW	$53,450	$302	47%	4	2	2	$375	✅	❌	❌	Y / Y	⭐️ 4.8 (49)
Old Town Escape FREE Heated Pool Jacuzzi Fire Pit	$51,945	$134	91%	4	2	2	$385	✅	✅	✅	Y / Y	⭐️ 5 (156)
NEW ZOJI Scottsdale Oasis! Heated Pool & XL Spa!	$55,889	$202	70%	4	2	1	$275	✅	✅	❌	Y / Y	⭐️ 4.8 (102)
Casa de Encanto	$60,287	$199	78%	4	2	2	$182	✅	❌	❌	Y / Y	⭐️ 5 (76)
Old Town Oasis • Heated Pool • Hot Tub • Fire Pit	$73,517	$335	59%	4	2	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (240)
Cactus Clubhouse - 4-bdrm w/ Heated pool	$50,207	$285	45%	4	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (48)
SCOTTSDALE’S 🌵 TOP AIRBNB 🦩WHISKY ISLE 😍	$59,399	$266	60%	4	2	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (165)
The McKinley, Heated Pool Perfect for Entertaining	$112,793	$470	64%	4	2	1	$225	✅	❌	✅	Y / Y	⭐️ 5 (39)
NEW! Sleek Scottsdale Haven, Close to Downtown	$53,033	$196	71%	4	2	1	$210	✅	❌	❌	Y / N	⭐️ 5 (35)
Cool Blue Oasis! Near ASU & Old Town! Pool/4B/2B	$56,493	$179	85%	4	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (311)
Old Town Luxe - FREE Heated Pool Jacuzzi Fire Pit	$69,955	$192	88%	4	2	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (102)
Scottsdale Farmhouse: 5 Mins from Old Town!	$89,520	$460	52%	4	2	2	$273	✅	❌	✅	Y / Y	⭐️ 4.8 (207)
Valley Villa ~ Luxury Scottsdale vacation home	$35,077	$234	40%	4	2	3	$375	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
Old Town Paradise: Resort-Style Pool; Yard Games	$93,142	$266	94%	4	2	2	$165	✅	❌	❌	Y / Y	⭐️ 4.8 (90)
Old Town Scottsdale \| Heated Pool \| Spacious 4 BR	$49,675	$237	56%	4	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (162)
Scottsdale Paradise for Fall Celebrations w/ Pool	$71,624	$415	46%	4	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (122)
Cute beach themed home w/ private heated pool	$49,997	$158	83%	4	2	3	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (125)
Modern Comforts Near Old Town Scottsdale and ASU!	$33,483	$191	45%	4	2	1	$225	✅	❌	✅	Y / Y	⭐️ 4.8 (105)
Scottsdale Resort Style Home with Heated Pool!	$41,404	$254	44%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (91)
Beautiful Scottsdale Oasis with Heated Pool!	$60,613	$253	64%	4	2	3	$270	✅	✅	✅	Y / Y	⭐️ 5 (84)
Rancho Relaxo 4BR/Heated Pool/HotTub/Games	$71,000	$284	67%	4	2	3	$225	✅	✅	✅	Y / Y	⭐️ 5 (78)
Free Heated Pool \| Game Room for All To Enjoy!	$58,191	$186	80%	4	2	2	$265	✅	❌	✅	Y / Y	⭐️ 4.8 (101)
The Desert Diamond - Old Town Scottsdale	$80,586	$413	53%	4	2	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (57)
Kimsey Villa with Pool & Firepit	$57,315	$204	72%	4	2	2	$195	✅	❌	❌	Y / Y	⭐️ 4.9 (36)
Luxury Paradise!-Heated Pool-Hot Tub-Putting Green	$110,459	$323	88%	4	2	1	$281	✅	✅	✅	Y / Y	⭐️ 4.8 (91)
Luxury Arizona Retreat with Private Pool	$116,468	$337	94%	4	2	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (82)
Insta-Worthy Home; Heated Pool; Heart of Old Town	$67,925	$193	89%	4	2	2	$354	✅	❌	❌	Y / Y	⭐️ 4.9 (69)
PrivateScottsdale Home OldTown-Yard-HeatedPool	$50,284	$180	73%	4	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (46)
Blush Bungalow: Scottsdale Bachelorette Bliss	$160,850	$779	55%	4	2	3	$260	✅	❌	✅	Y / Y	⭐️ 4.8 (64)
2024: Summer Oasis - Massive!	$38,143	$302	33%	4	2	2	$375	✅	❌	❌	Y / Y	⭐️ 5 (11)
The Desert Rose - Heated Pool, Spa, Putting Green	$105,657	$314	89%	4	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (60)
The Pink Cactus	$86,425	$532	44%	4	3	3	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (185)
4BR Scottsdale Home - W/Game Room	$61,429	$188	81%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Cozy Rental Retreat Near Old Town w/HotTub+Firepit	$39,198	$126	85%	4	2	1	$0	❌	✅	✅	Y / Y	⭐️ 4.8 (88)
4BD Scottsdale House with POOL, 8 MINS to Old Town	$74,089	$246	82%	4	2	3	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (174)
Polk Ranch - Modern 4 BD - Heated Pool & Putting	$70,348	$218	86%	4	2	3	$185	✅	❌	❌	Y / Y	⭐️ 5 (70)
Casa del Desierto: Heated Pool-Old Town Area!	$56,306	$267	56%	4	2	2	$236	✅	❌	✅	Y / Y	⭐️ 4.9 (141)
Scottsdale Boho Bungalow with Private Hot Tub	$58,480	$186	80%	4	2	2	$240	❌	✅	❌	Y / Y	⭐️ 4.9 (109)
Desert Diamond Oasis\|Private Pool\|Bar\|Games	$44,760	$181	64%	4	2	3	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (15)

Return Metrics

353.04% 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)	$38,305	$76,611	$114,917	$153,222	$191,528	$383,056	$1,149,170
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	$38,305	$76,611	$114,917	$153,222	$191,528	$383,056	$1,149,170

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

353.04%

Payback Period Days

103

Return on Investment

353.04%

7419 E Diamond St Scottsdale, Arizona, 85257

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,197

Zestimate

Scottsdale

Guide

Zoning

Guide

Laws

$88,126

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $416/night at 58% occupancy.Projected nightly rate is $273/night at 66% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$66,473

Avg annual revenue

66%

Avg occupancy rate

$273

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

$30k

$70k

$115k

$160k

$38,306

Profit

Revenue

$88,126

Operating Expenses

$23,456

Operating Income

$64,670

Net Effective Rent

$26,364

Profit (Cash Flow)

$38,306

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

353.04%

Payback Period Days

103