BNBCalc Short Term Rental Rental Arbitrage Analysis 4622 E Palo Verde Dr, Phoenix, AZ 85018, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$170,554

Profit (Cash Flow)

$52,982

Cash on Cash Return

301.0%

Annual Revenue

$170,554

AirDNA projects $898/night at 52% occupancy ($170,554).

BNB Calc projects a 52% occupancy rate, $898 rate per night.

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

Return Metrics

301.03% 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)	$52,982	$105,964	$158,946	$211,929	$264,911	$529,822	$1,589,468
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	$52,982	$105,964	$158,946	$211,929	$264,911	$529,822	$1,589,468

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

301.03%

Payback Period Days

121

Return on Investment

301.03%

4622 E Palo Verde Dr Phoenix, Arizona, 85018-1258

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$170,554

Annual Revenue

Projected nightly rate is $898/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$52,982

Profit

Revenue

$170,554

Operating Expenses

$33,572

Operating Income

$136,982

Net Effective Rent

$84,000

Profit (Cash Flow)

$52,982

$17,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$7,100

Total

$17,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

301.03%

Payback Period Days

121