BNBCalc Short Term Rental Rental Arbitrage Analysis 9007 S 10th Dr, Phoenix, AZ 85041, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$64,082

Profit (Cash Flow)

$5,351

Cash on Cash Return

38.0%

Annual Revenue

$64,082

AirDNA projects $319/night at 55% occupancy ($64,082).

BNB Calc projects a 55.00000000000001% occupancy rate, $319 rate per night.

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

Return Metrics

37.95% 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)	$5,351	$10,702	$16,054	$21,405	$26,756	$53,513	$160,541
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	$5,351	$10,702	$16,054	$21,405	$26,756	$53,513	$160,541

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.95%

Payback Period Days

962

Return on Investment

37.95%

9007 S 10th Dr Phoenix, Arizona, 85041-8356

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$64,082

Annual Revenue

Projected nightly rate is $319/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,351

Profit

Revenue

$64,082

Operating Expenses

$19,731

Operating Income

$44,351

Net Effective Rent

$39,000

Profit (Cash Flow)

$5,351

$14,100

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$3,350

Total

$14,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

37.95%

Payback Period Days

962