BNBCalc Short Term Rental Rental Arbitrage Analysis 18220 N 68th St, Phoenix, AZ 85054, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$25,921

Profit (Cash Flow)

-$8,648

Cash on Cash Return

-144.1%

Annual Revenue

$25,921

AirDNA projects $151/night at 47% occupancy ($25,921).

BNB Calc projects a 47% occupancy rate, $151 rate per night.

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

Return Metrics

-144.14% 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)	-$8,648	-$17,296	-$25,945	-$34,593	-$43,242	-$86,484	-$259,452
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	-$8,648	-$17,296	-$25,945	-$34,593	-$43,242	-$86,484	-$259,452

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-144.14%

Payback Period Days

Return on Investment

-144.14%

18220 N 68th St Phoenix, Arizona, 85054-8847

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$25,921

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,648

Profit

Revenue

$25,921

Operating Expenses

$14,770

Operating Income

$11,152

Net Effective Rent

$19,800

Profit (Cash Flow)

-$8,648

$6,000

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,750

Total

$6,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-144.14%

Payback Period Days