BNBCalc Short Term Rental Rental Arbitrage Analysis 7494 E Earll Dr 304, Scottsdale, AZ, 85251

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$62,384

Profit (Cash Flow)

$19,474

Cash on Cash Return

226.4%

Annual Revenue

$62,384

AirDNA projects $280/night at 55% occupancy ($56,247). Airbtics projects $244/night at 62% occupancy ($55,254). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $280 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,332	$53,108	$83,263	$112,922
Occupancy	51%	63%	74%	83%
Nightly Rate	$173	$221	$294	$354

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Free Heated Pool. Luxury Home in DT Scottsdale	$42,610	$320	35%	3	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (59)
Cute home right in Old Town!	$32,298	$96	86%	3	1	1	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (154)
Free Golf Dog ok, Old Town Scottsdale's shop/dine	$71,766	$201	94%	3	1	4	$215	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Lux Heated Pool+Hot TubSpaceOld Town	$34,273	$233	37%	3	4	1	$160	✅	✅	✅	Y / Y	⭐️ 4.7 (522)
Be Our Guest-Steps away from Old Town & Spacious!	$32,419	$188	42%	3	4	1	$160	✅	✅	✅	Y / Y	⭐️ 4.8 (260)
Luxury Old Town Oasis \| Heated Pool \| Games \| BBQ	$92,606	$334	74%	3	3	3	$195	✅	❌	❌	Y / Y	⭐️ 5 (211)
Perfect Friends Escape ~ Resort Pool ~ Roof Deck!	$97,830	$372	70%	3	4	1	$249	✅	✅	❌	Y / Y	⭐️ 5 (47)
Brand New! Vibrant Townhome- Old Town Scottsdale	$33,892	$131	69%	3	3	1	$185	✅	❌	❌	Y / Y	⭐️ 4.9 (26)
Pool/Bbq/Wifi, Free Golf, Near Old Town Scottsdale	$53,214	$184	73%	3	3	4	$265	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Penthouse in Old Town 360° Views Walk To NightLife	$115,276	$410	75%	3	3	4	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
White Lightning - Pool/Hot Tub/Walk 2 Old Town	$60,479	$252	64%	3	4	3	$220	✅	✅	❌	Y / Y	⭐️ 5 (71)
Pet-Friendly Scottsdale Home Near Old Town & Pool	$30,204	$175	44%	3	3	2	$205	✅	❌	❌	Y / Y	⭐️ 4 (3)
Desert Standard HTD Pool/Walk 2 Old Town	$69,077	$300	62%	3	4	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (19)
Old Town Scottsdale, walk to everything.Newer Home	$58,860	$293	52%	3	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (85)
Beautiful Modern Updated Condo	$51,484	$213	65%	3	3	3	$95	✅	❌	❌	Y / Y	⭐️ 5 (26)
The Modern Farmhouse	$36,479	$220	45%	3	2	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (39)
Beautiful luxury condo in heart of Scottsdale 1005	$123,122	$655	51%	3	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (14)
Heated Pool, Swing Set! 2 King Beds near Old Town!	$99,255	$527	51%	3	2	1	$295	✅	❌	❌	Y / Y	⭐️ 5 (68)
Pvt Htd Pool, Dog Friendly, Old Town- Shops/dining	$97,226	$307	81%	3	2	4	$295	✅	❌	✅	Y / Y	⭐️ 5 (11)
NEW Near Old Town & Hiking \| Patio \| Grill \| Pool	$31,147	$112	59%	3	3	3	$250	✅	❌	❌	Y / Y	⭐️ 4.4 (15)
3BR South Scottsdale \| Patio \| Pool	$33,790	$196	35%	3	3	3	$250	✅	❌	❌	Y / Y	⭐️ 4.7 (10)
Luxe 3 Bdrm Townhouse, walk to Old Town Scottsdale	$43,375	$252	45%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (30)
Stylish 3 bedroom Old Town Condo	$22,544	$100	57%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Historic Old Town Scottsdale \| Modern Oasis & Spa	$65,538	$243	73%	3	3	5	$228	✅	✅	✅	Y / Y	⭐️ 5 (196)
The Scottsdale Fairway at Thomas	$36,268	$119	70%	3	2	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (90)
Luxury Scottsdale home with pool! 3bed 2bath	$70,935	$352	54%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (75)
The Red Door 3 King Beds NEW	$43,940	$139	74%	3	2	2	$240	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Fire Stick Retreat in Old Town, FREE pool heat!	$57,841	$283	53%	3	2	2	$245	✅	✅	✅	Y / Y	⭐️ 5 (14)
Relaxing 3 King Bed Resort Home	$32,458	$124	61%	3	2	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (58)
Upscale Townhouse\|Community Pool\|Close to Shopping	$33,410	$169	51%	3	4	1	$270	✅	❌	❌	Y / Y	⭐️ 4.7 (6)
Old Town Scottsdale modern townhouse	$101,748	$278	100%	3	3	7	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Glam Designer House, Heated Pool, Walk to Old Town	$90,935	$335	74%	3	2	3	$185	✅	❌	❌	Y / Y	⭐️ 5 (147)
Old Town Scottsdale Home with Heated Pool and Golf	$82,040	$257	83%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (110)
Location, location, location!	$61,529	$265	59%	3	2	3	$205	✅	✅	❌	Y / Y	⭐️ 4.8 (29)
House In Old Town Scottsdale	$62,666	$216	78%	3	2	4	$250	✅	❌	❌	Y / Y	⭐️ 5 (75)
5 Min to Old Town! Family-Friendly, Firepit, Grill	$60,659	$197	81%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (142)
Vibrant Scottsdale Retreat: Nightlife, Golf, Pool	$49,357	$199	64%	3	2	1	$304	✅	❌	❌	Y / Y	⭐️ 5 (130)
Walkable OTS, Heated Poolside Mid Century Condo	$35,454	$155	56%	3	2	1	$175	✅	❌	✅	Y / Y	⭐️ 4.9 (107)
SALE! Old Town 3bd 2bth with Heated Pool	$71,448	$223	87%	3	2	1	$220	✅	❌	❌	Y / Y	⭐️ 4.8 (238)

Return Metrics

226.43% 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)	$19,473	$38,947	$58,421	$77,895	$97,368	$194,737	$584,213
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	$19,473	$38,947	$58,421	$77,895	$97,368	$194,737	$584,213

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

226.43%

Payback Period Days

161

Return on Investment

226.43%

7494 E Earll Dr Scottsdale, Arizona, 85251

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,901

Zestimate

Scottsdale

Guide

Zoning

Guide

Laws

$62,384

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $280/night at 55% occupancy.Projected nightly rate is $244/night at 62% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$58,630

Avg annual revenue

62%

Avg occupancy rate

$244

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

$55k

$90k

$125k

$19,474

Profit

Revenue

$62,384

Operating Expenses

$20,110

Operating Income

$42,274

Net Effective Rent

$22,800

Profit (Cash Flow)

$19,474

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

226.43%

Payback Period Days

161