BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 5111 N Mesa St, El Paso, TX 79912, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

allison.mh27@gmail.com

Annual Revenue

$27,817

Profit (Cash Flow)

$3,837

Cash on Cash Return

48.9%

Annual Revenue

$27,817

AirDNA projects $112/night at 68% occupancy ($27,816).

BNB Calc projects a 68% occupancy rate, $112 rate per night.

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


Return Metrics

48.89% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,836$7,673$11,510$15,347$19,183$38,367$115,103
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$3,836$7,673$11,510$15,347$19,183$38,367$115,103

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

48.89%

Payback Period Days

746

Return on Investment

48.89%

property-location

5111 N Mesa St El Paso, Texas, 79912-5806

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

El Paso

Guide

Market

Guide


Market Data

$27,817

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$3,837

Profit

Revenue

$27,817

Operating Expenses

$15,016

Operating Income

$12,801

Net Effective Rent

$8,964

Profit (Cash Flow)

$3,837

$7,847

Cash Investment

Renos & Furnishing

$7,000

Setup Costs

$847

Total

$7,847

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

48.89%

Payback Period Days

746