BNBCalc.com Rental Arbitrage Analysis Report of 11072 Arcadia Sunrise Dr, Henderson, NV 89052, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

244.7% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

244.7%

Payback Period Days

149

Return on Investment

244.7%

Annual Revenue

$85,778

AirDNA projects $385/night at 61% occupancy ($85,777).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,287

Annual Expenses

$27,444

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$210

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$1,687

Platform Fee (i.e. Airbnb)

$214

Property Manager Fee

$1,473

property-location

11072 Arcadia Sunrise Dr Henderson, Nevada, 89052-8622

4 bed • 3 bath • 10 guests • $2,200

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$85,778

Profit (Cash Flow)

$31,934

Payback in 149 days

Cash on Cash Return

244.7%

Annual Revenue

$85,778

AirDNA projects $385/night at 61% occupancy ($85,777).

Occupancy Rate

Avg Daily Rate

Return Metrics

244.7% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

244.7%

Payback Period Days

149