BNBCalc Short Term Rental Rental Arbitrage Analysis 2212 Gandert Ave SE, Albuquerque, NM 87106, USA

4 bed • 4 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$54,761

Profit (Cash Flow)

-$23,758

Cash on Cash Return

-112.6%

Annual Revenue

$54,761

AirDNA projects $319/night at 47% occupancy ($54,761).

BNB Calc projects a 47% occupancy rate, $319 rate per night.

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

Return Metrics

-112.59% 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)	-$23,757	-$47,515	-$71,273	-$95,031	-$118,789	-$237,579	-$712,737
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	-$23,757	-$47,515	-$71,273	-$95,031	-$118,789	-$237,579	-$712,737

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-112.59%

Payback Period Days

Return on Investment

-112.59%

2212 Gandert Ave SE Albuquerque, New Mexico, 87106-9612

4 bed • 4 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Albuquerque

Guide

Zoning

Market

Guide

Laws

Market Data

$54,761

Annual Revenue

Projected nightly rate is $319/night at 47% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$23,758

Profit

Revenue

$54,761

Operating Expenses

$18,519

Operating Income

$36,242

Net Effective Rent

$60,000

Profit (Cash Flow)

-$23,758

$21,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$10,100

Total

$21,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-112.59%

Payback Period Days