Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 7711 E Beatrice St

2 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

Katrina Ellingberg

kellingberg@att.net

Annual Revenue

$39,030

Profit (Cash Flow)

-$5,584

Cash on Cash Return

-84.6%

Annual Revenue

$39,030

AirDNA projects $157/night at 64% occupancy ($36,699). Airbtics projects $137/night at 78% occupancy ($39,029). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 78% occupancy rate, $137 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,328$40,764$51,437$59,874
Occupancy73%77%88%89%
Nightly Rate$112$127$163$173

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-84.6% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,583-$11,167-$16,751-$22,335-$27,919-$55,839-$167,517
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-$5,583-$11,167-$16,751-$22,335-$27,919-$55,839-$167,517

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-84.6%

Payback Period Days

0

Return on Investment

-84.6%

property-location

7711 E Beatrice St Scottsdale, Arizona, 85257-4434

2 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$2,428

Zestimate

Scottsdale

Guide

Zoning

Guide


Laws

$39,030

Annual Revenue

BNBCalc predicts this property will get $137 per night with 78% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Top 41% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

-$5,584

Profit

Revenue

$39,030

Operating Expenses

$17,074

Operating Income

$21,956

Net Effective Rent

$27,540

Profit (Cash Flow)

-$5,584

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-84.6%

Payback Period Days

0