BNBCalc.com Rental Arbitrage Analysis Report of 2206 W Bentrup St, Chandler, AZ 85224, USA

3 bed • 2 bath • 6 guests • $2,500

BNB

Calc

Return Metrics

180.25% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

180.25%

Payback Period Days

202

Return on Investment

180.25%

Annual Revenue

$68,374

AirDNA projects $260/night at 72% occupancy ($68,373).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,741

Annual Expenses

$20,889

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,130

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$570

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

Property Manager Fee

$0

2206 W Bentrup St Chandler, Arizona, 85224-1161

3 bed • 2 bath • 6 guests • $2,500

Annual Revenue

$68,374

Profit (Cash Flow)

$17,485

Payback in 202 days

Cash on Cash Return

180.3%

Annual Revenue

$68,374

AirDNA projects $260/night at 72% occupancy ($68,374)

Occupancy Rate

Avg Daily Rate

Return Metrics

180.25% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

180.25%

Payback Period Days

202