BNBCalc Short Term Rental Rental Arbitrage Analysis 1881 E Palmcroft Dr, Tempe, AZ 85282, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$81,457

Profit (Cash Flow)

$18,667

Cash on Cash Return

133.3%

Annual Revenue

$81,457

AirDNA projects $354/night at 63% occupancy ($81,456).

BNB Calc projects a 63% occupancy rate, $354 rate per night.

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

Return Metrics

133.33% 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)	$18,667	$37,334	$56,002	$74,669	$93,336	$186,673	$560,020
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	$18,667	$37,334	$56,002	$74,669	$93,336	$186,673	$560,020

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

133.33%

Payback Period Days

273

Return on Investment

133.33%

1881 E Palmcroft Dr Tempe, Arizona, 85282-2858

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Tempe

Guide

Zoning

Guide

Laws

$81,457

Annual Revenue

AirDNA projects $354/night at 63% occupancy ($81,456.71).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,667

Profit

Revenue

$81,457

Operating Expenses

$21,989

Operating Income

$59,467

Net Effective Rent

$40,800

Profit (Cash Flow)

$18,667

$14,000

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$3,500

Total

$14,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

133.33%

Payback Period Days

273