BNBCalc.com Rental Arbitrage Analysis Report of 2100 N Scottsdale Rd, Tempe, AZ 85281, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

-28.89% 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

-28.89%

Payback Period Days

0

Return on Investment

-28.89%

Annual Revenue

$26,130

AirDNA projects $98/night at 73% occupancy ($26,129).

User selected values for this report: 73% occupancy rate, $98 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,233

Annual Expenses

$14,797

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$778

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$218

Management & Platform Fees

$65

Platform Fee (i.e. Airbnb)

$65

Property Manager Fee

$0

property-location

2100 N Scottsdale Rd Tempe, Arizona, 85281

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$26,130

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-28.89%

Payback Period Days

0