BNBCalc Short Term Rental Rental Arbitrage Analysis 5775 W Roosevelt St, Phoenix, AZ, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$17,181

Profit (Cash Flow)

-$18,052

Cash on Cash Return

-214.9%

Annual Revenue

$17,181

AirDNA projects $112/night at 42% occupancy ($17,181).

BNB Calc projects a 42% occupancy rate, $112 rate per night.

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

Return Metrics

-214.91% 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)	-$18,052	-$36,104	-$54,157	-$72,209	-$90,262	-$180,524	-$541,573
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	-$18,052	-$36,104	-$54,157	-$72,209	-$90,262	-$180,524	-$541,573

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-214.91%

Payback Period Days

Return on Investment

-214.91%

5775 W Roosevelt St Phoenix, Arizona, 85043

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$17,181

Annual Revenue

Projected nightly rate is $112/night at 42% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$18,052

Profit

Revenue

$17,181

Operating Expenses

$13,634

Operating Income

$3,548

Net Effective Rent

$21,600

Profit (Cash Flow)

-$18,052

$8,400

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,900

Total

$8,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-214.91%

Payback Period Days