BNBCalc Short Term Rental Rental Arbitrage Analysis 12363 W Vista Ave, Glendale, AZ 85305, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$61,566

Profit (Cash Flow)

$12,762

Cash on Cash Return

115.0%

Annual Revenue

$61,566

AirDNA projects $344/night at 49% occupancy ($61,565).

BNB Calc projects a 49% occupancy rate, $344 rate per night.

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

Return Metrics

114.97% 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)	$12,762	$25,524	$38,286	$51,048	$63,810	$127,620	$382,860
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	$12,762	$25,524	$38,286	$51,048	$63,810	$127,620	$382,860

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

114.97%

Payback Period Days

317

Return on Investment

114.97%

12363 W Vista Ave Glendale, Arizona, 85305

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Glendale

Guide

Zoning

Market

Guide

Laws

Market Data

$61,566

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,762

Profit

Revenue

$61,566

Operating Expenses

$19,404

Operating Income

$42,162

Net Effective Rent

$29,400

Profit (Cash Flow)

$12,762

$11,100

Cash Investment

Renos & Furnishing

$8,550

Setup Costs

$2,550

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

114.97%

Payback Period Days

317