BNBCalc Short Term Rental Investment Analysis 718 S Alma School Rd, Mesa, AZ 85210, EE. UU.

1 bed • 1 bath • 1 guests • $3,000

BNB

Calc

Annual Revenue

$30,052

Profit (Cash Flow)

$12,953

Cap Rate

435.5%

Annual Revenue

$30,052

AirDNA projects $121/night at 59% occupancy ($26,074).

BNB Calc projects a 68% occupancy rate, $121 rate per night.

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

Return Metrics

210.95% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,952	$25,905	$38,857	$51,810	$64,762	$129,525	$388,575
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,199	$1,199	$1,199	$1,199	$1,199	$1,199	$1,199
Down Payment	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800
Property Appreciation	$90	$182	$278	$376	$477	$1,031	$4,281
Total Return	$16,042	$29,087	$42,135	$55,186	$68,240	$133,556	$395,857

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

210.95%

Cap Rate

435.51%

Return on Investment

212.69%

718 S Alma School Rd Mesa, Arizona, 85210-1076

1 bed • 1 bath • 1 guests

Purchase Price

Mesa

Guide

Zoning

Market

Guide

Laws

Market Data

$30,052

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,953

Profit

Revenue

$30,052

Operating Expenses

$16,987

Operating Income

$13,065

Mortgage & Taxes

$113

Profit (Cash Flow)

$12,953

$6,140

Cash Investment

Down Payment

$1,800

Renos & Furnishing

$4,250

Closing Costs

$90

Total

$6,140

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

210.95%

Cap Rate

435.51%

Return on Investment

212.69%