BNBCalc Short Term Rental Rental Arbitrage Analysis 1044 N Miller Rd, Tempe, AZ 85281, USA

3 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Report by:

cb@brownconvenience.com

Annual Revenue

$61,142

Profit (Cash Flow)

$8,793

Cash on Cash Return

94.0%

Annual Revenue

$61,142

AirDNA projects $310/night at 54% occupancy ($61,141).

BNB Calc projects a 54% occupancy rate, $310 rate per night.

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

Return Metrics

94.04% 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)	$8,793	$17,586	$26,380	$35,173	$43,967	$87,934	$263,802
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	$8,793	$17,586	$26,380	$35,173	$43,967	$87,934	$263,802

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

94.04%

Payback Period Days

388

Return on Investment

94.04%

1044 N Miller Rd Tempe, Arizona, 85281-1862

3 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$61,142

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,793

Profit

Revenue

$61,142

Operating Expenses

$19,348

Operating Income

$41,793

Net Effective Rent

$33,000

Profit (Cash Flow)

$8,793

$9,350

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,850

Total

$9,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

94.04%

Payback Period Days

388