BNBCalc.com Rental Arbitrage Analysis Report of 2009 S 1500 E, Salt Lake City, UT 84105, USA

3 bed • 1 bath • 5 guests • $0

BNB

Calc

Return Metrics

69.8% 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

69.8%

Payback Period Days

523

Return on Investment

69.8%

Annual Revenue

$46,251

AirDNA projects $189/night at 67% occupancy ($46,250).

User selected values for this report: 67% occupancy rate, $189 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,451

Annual Expenses

$17,413

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$945

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$385

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

Property Manager Fee

$0

property-location

2009 S 1500 E Salt Lake City, Utah, 84105-3840

3 bed • 1 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$46,251

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

69.8%

Payback Period Days

523