BNBCalc Short Term Rental Rental Arbitrage Analysis 9572 E Mountain Spring Rd, Scottsdale, AZ 85255, USA

5 bed • 4.5 bath • 12 guests • $0

BNB

Calc

Report by:

tanner@klpinvestments.net

Annual Revenue

$337,763

Profit (Cash Flow)

$210,454

Cash on Cash Return

1094.7%

Annual Revenue

$337,763

AirDNA projects $1,516/night at 61% occupancy ($337,763).

BNB Calc projects a 61% occupancy rate, $1,516 rate per night.

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

Return Metrics

1,094.68% 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)	$210,453	$420,907	$631,361	$841,815	$1,052,269	$2,104,538	$6,313,615
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	$210,453	$420,907	$631,361	$841,815	$1,052,269	$2,104,538	$6,313,615

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,094.68%

Payback Period Days

Return on Investment

1,094.68%

9572 E Mountain Spring Rd Scottsdale, Arizona, 85255-6624

5 bed • 4.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$337,763

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$210,454

Profit

Revenue

$337,763

Operating Expenses

$55,309

Operating Income

$282,454

Net Effective Rent

$72,000

Profit (Cash Flow)

$210,454

$19,225

Cash Investment

Renos & Furnishing

$13,125

Setup Costs

$6,100

Total

$19,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,094.68%

Payback Period Days