BNBCalc Short Term Rental Rental Arbitrage Analysis 207 W Clarendon Ave, Phoenix, AZ 85013, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$29,665

Profit (Cash Flow)

-$5,991

Cash on Cash Return

-103.3%

Annual Revenue

$29,665

AirDNA projects $131/night at 62% occupancy ($29,665).

BNB Calc projects a 62% occupancy rate, $131 rate per night.

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

Return Metrics

-103.29% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,991	-$11,982	-$17,974	-$23,965	-$29,956	-$59,913	-$179,740
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	-$5,991	-$11,982	-$17,974	-$23,965	-$29,956	-$59,913	-$179,740

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-103.29%

Payback Period Days

Return on Investment

-103.29%

207 W Clarendon Ave Phoenix, Arizona, 85012

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$29,665

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,991

Profit

Revenue

$29,665

Operating Expenses

$15,256

Operating Income

$14,409

Net Effective Rent

$20,400

Profit (Cash Flow)

-$5,991

$5,800

Cash Investment

Renos & Furnishing

$4,000

Setup Costs

$1,800

Total

$5,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-103.29%

Payback Period Days