BNBCalc Short Term Rental Rental Arbitrage Analysis 6662 North Calle De Calipso, Tucson, AZ, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$94,386

Profit (Cash Flow)

$29,006

Cash on Cash Return

247.4%

Annual Revenue

$94,386

AirDNA projects $354/night at 73% occupancy ($94,386).

BNB Calc projects a 73% occupancy rate, $354 rate per night.

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

Return Metrics

247.38% 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)	$29,005	$58,011	$87,016	$116,022	$145,027	$290,055	$870,166
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	$29,005	$58,011	$87,016	$116,022	$145,027	$290,055	$870,166

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

247.38%

Payback Period Days

147

Return on Investment

247.38%

6662 N Calle De Calipso Tucson, Arizona, 85718-2089

3 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Tucson

Guide

Zoning

Market

Guide

Laws

Market Data

$94,386

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,006

Profit

Revenue

$94,386

Operating Expenses

$29,381

Operating Income

$65,006

Net Effective Rent

$36,000

Profit (Cash Flow)

$29,006

$11,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,100

Total

$11,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

247.38%

Payback Period Days

147