Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2932 S Camel Dr

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$47,840

Profit (Cash Flow)

-$11,779

Cash on Cash Return

NaN%

Annual Revenue

$47,840

AirDNA projects $310/night at 51% occupancy ($57,745). Airbtics projects $222/night at 59% occupancy ($47,839). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $222 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,966$46,827$55,603$63,675
Occupancy48%63%69%75%
Nightly Rate$196$204$261$271

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

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

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$11,779-$23,558-$35,338-$47,117-$58,897-$117,794-$353,384
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-$11,779-$23,558-$35,338-$47,117-$58,897-$117,794-$353,384

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

2932 Camel Flagstaff, AZ, 86001

4 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$47,840

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $310/night at 51% occupancy ($57,745.07). Airbtics projects $222/night at 59% occupancy ($47,839).

Top 51% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

-$11,779

Profit

Revenue

$47,840

Operating Expenses

$17,619

Operating Income

$30,221

Net Effective Rent

$42,000

Profit (Cash Flow)

-$11,779

$NaN

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN