BNBCalc.com Rental Arbitrage Analysis Report of 114 E Juniper Ave, Flagstaff, AZ 86001, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

111.16% 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

111.16%

Payback Period Days

328

Return on Investment

111.16%

Annual Revenue

$69,305

AirDNA projects $290/night at 67% occupancy ($70,966).

User selected values for this report: 69% occupancy rate, $275 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,701

Annual Expenses

$20,410

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,138

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$578

Management & Platform Fees

$173

Platform Fee (i.e. Airbnb)

$173

Property Manager Fee

$0

property-location

114 E Juniper Ave Flagstaff, Arizona, 86001-1453

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$69,305

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

111.16%

Payback Period Days

328