BNBCalc Short Term Rental Rental Arbitrage Analysis 1701 East 8th Street, Tempe, Arizona 85281, United States

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$34,976

Profit (Cash Flow)

-$2,511

Cash on Cash Return

-46.5%

Annual Revenue

$34,976

AirDNA projects $152/night at 63% occupancy ($34,975).

BNB Calc projects a 63% occupancy rate, $152 rate per night.

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

Return Metrics

-46.54% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,511	-$5,022	-$7,533	-$10,044	-$12,555	-$25,110	-$75,332
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	-$2,511	-$5,022	-$7,533	-$10,044	-$12,555	-$25,110	-$75,332

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-46.54%

Payback Period Days

Return on Investment

-46.54%

1701 E 8th St Tempe, Arizona, 85281

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,010

Zestimate

Tempe

Guide

Zoning

Guide

Laws

$34,976

Annual Revenue

Projected nightly rate is $152/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,511

Profit

Revenue

$34,976

Operating Expenses

$15,947

Operating Income

$19,029

Net Effective Rent

$21,540

Profit (Cash Flow)

-$2,511

$5,395

Cash Investment

Renos & Furnishing

$3,500

Setup Costs

$1,895

Total

$5,395

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-46.54%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

323,500 sqft

Year built:

1985

Size:

136,195 sqft

Type:

MFR

Parking:

Heating:

PACKAGE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Apartments (Generic)

Stories: 2

Lot size: 323,500 sqft

Building area: 136,195 sqft

Garage: No

Heating: Package

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-4

Land Use: Residential

Parcel Number: 132-60-027A

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed: 2022

Assessed Value: $3,225,280

County Est. Land Value: $6,450,500

Assessed Land Value: $645,050

County Est. Structure Value: $25,802,300

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
05/18/22	$60,500,000	70%	Tempe Llc, Tempe Dk Az Llc
03/11/21	$30,190,000	72%	Kre Omnia Owner Llc
08/01/16	$19,560,000	78%	Capital Real Estate-Omn 8th
10/16/06	$15,350,500	72%	Pm Foxfire Tempe Llc
Invalid Date	$9,950,000	80%	Sabino-Foxfire Lp
Invalid Date	$0	0%	James A Abel
Invalid Date	$560,000	0%	Schlossberg,Mark A & Maria R
Invalid Date	$7,000,000	0%	Schlossberg,Mark A & Maria R
Invalid Date	$4,300,000	70%	L L C Foxfire

Ownership

Name: Tempe Llc, & Tempe Dk Az Llc,

Owner Occupied: No

Owner Mailing Address: 20 Sedgwick Dr, Cherry Hills Village, Co 80113

Years Owned: 14

Home Equity: -

Mortgage Balance Remaining: $42,350,000

Financed amount: 69.7674%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No