BNBCalc Short Term Rental Rental Arbitrage Analysis 9450 W Cabela Dr, Glendale, AZ, 85305

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

luxury tiktok

tluxury00@gmail.com

Annual Revenue

$37,364

Profit (Cash Flow)

$3,155

Cash on Cash Return

72.5%

Annual Revenue

$37,364

AirDNA projects $168/night at 53% occupancy ($32,521). Airbtics projects $165/night at 62% occupancy ($37,364). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 62% occupancy rate, $165 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,469	$39,288	$56,118	$65,152
Occupancy	50%	65%	74%	86%
Nightly Rate	$143	$158	$200	$200

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CozySuites Glendale by the stadium w/ pool! 05	$35,512	$140	65%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (18)
Enchanting Haven at Westgate Retreat	$31,485	$157	52%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.9 (71)
CozySuites Glendale by the stadium w/ pool! 01	$31,928	$141	57%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (11)
CozySuites Glendale by the stadium w/ pool! 08	$35,904	$150	61%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.4 (12)
CozySuites Glendale by the stadium w/ pool! 09	$38,162	$145	68%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.4 (12)
Stunning Westgate CozySuites by stadium w/pool 10	$44,043	$158	71%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (20)
Stunning Westgate CozySuites by stadium w/pool 3	$56,891	$162	91%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
CozySuites Glendale by the stadium with pool! 11	$59,995	$200	80%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.3 (3)
CozySuites Glendale by the stadium with pool! 13	$70,975	$200	95%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (1)
Secluded 1BR Condo w Pool in Zone Luxe	$48,678	$190	70%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
CozySuites Glendale by the stadium with pool! 15	$57,545	$200	77%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
CozySuites Glendale by the stadium with pool! 12	$40,016	$200	48%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 0 (0)
1 bedroom 3rd floor apartment	$20,749	$135	42%	1	1	1	$0	✅	✅	❌	Y / N	⭐️ 5 (2)
CozySuites Glendale by the stadium with pool! 14	$13,176	$200	18%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 0 (0)
Westgate Bliss	$16,104	$100	44%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (4)

Return Metrics

72.53% 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)	$3,155	$6,310	$9,465	$12,620	$15,775	$31,550	$94,652
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	$3,155	$6,310	$9,465	$12,620	$15,775	$31,550	$94,652

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

72.53%

Payback Period Days

503

Return on Investment

72.53%

9450 W Cabela Dr Glendale, Arizona, 85305-1304

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Glendale

Guide

Zoning

Market

Guide

Laws

Market Data

$37,364

Annual Revenue

BNBCalc predicts this property will get $165 per night with 62% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$40,077

Avg annual revenue

62%

Avg occupancy rate

$165

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

$10k

$30k

$50k

$70k

$3,155

Profit

Revenue

$37,364

Operating Expenses

$16,857

Operating Income

$20,507

Net Effective Rent

$17,352

Profit (Cash Flow)

$3,155

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

72.53%

Payback Period Days

503