BNBCalc.com Rental Arbitrage Analysis Report of 137 E Coronado Rd, Phoenix, AZ 85004, USA

2 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

234.16% 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

234.16%

Payback Period Days

155

Return on Investment

234.16%

Annual Revenue

$45,816

AirDNA projects $196/night at 64% occupancy ($45,816).

User selected values for this report: 64% occupancy rate, $196 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$756

Annual Expenses

$9,076

Utilities

$250

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$100

Gas

$0

Other

$50

Maintenance

$392

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$382

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

Property Manager Fee

$0

property-location

137 E Coronado Rd Phoenix, Arizona, 85004

2 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$45,816

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

234.16%

Payback Period Days

155