BNBCalc.com Rental Arbitrage Analysis Report of 1253 Leisure World Blvd, Mesa, AZ 85206, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

-190.93% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-190.93%

Payback Period Days

0

Return on Investment

-190.93%

Annual Revenue

$26,298

AirDNA projects $120/night at 60% occupancy ($26,297).

User selected values for this report: 60% occupancy rate, $120 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,235

Annual Expenses

$14,819

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$779

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$219

Management & Platform Fees

$66

Platform Fee (i.e. Airbnb)

$66

Property Manager Fee

$0

property-location

1253 Leisure World Blvd Mesa, Arizona, 85206

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$26,298

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-190.93%

Payback Period Days

0