BNBCalc Short Term Rental Rental Arbitrage Analysis 1617 East Carob Drive, Chandler, AZ, USA

3 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$57,705

Profit (Cash Flow)

$24,403

Cash on Cash Return

249.0%

Annual Revenue

$57,705

AirDNA projects $259/night at 61% occupancy ($57,704).

BNB Calc projects a 61% occupancy rate, $259 rate per night.

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

Return Metrics

249.01% 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)	$24,403	$48,806	$73,209	$97,613	$122,016	$244,032	$732,097
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	$24,403	$48,806	$73,209	$97,613	$122,016	$244,032	$732,097

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

249.01%

Payback Period Days

146

Return on Investment

249.01%

1617 E Carob Dr Chandler, Arizona, 85286-2217

3 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Chandler

Guide

Zoning

Market

Guide

Laws

Market Data

$57,705

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,403

Profit

Revenue

$57,705

Operating Expenses

$18,902

Operating Income

$38,803

Net Effective Rent

$14,400

Profit (Cash Flow)

$24,403

$9,800

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,300

Total

$9,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

249.01%

Payback Period Days

146