BNBCalc.com Rental Arbitrage Analysis Report of 2212 Gandert Ave SE, Albuquerque, NM 87106, USA

4 bed • 4 bath • 10 guests • $0

BNB

Calc

Return Metrics

-115.44% 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

-115.44%

Payback Period Days

0

Return on Investment

-115.44%

Annual Revenue

$54,761

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,593

Annual Expenses

$19,119

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,016

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$456

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

Property Manager Fee

$0

property-location

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

4 bed • 4 bath • 10 guests • $5,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$54,761

Profit (Cash Flow)

-$24,358

No payback period

Cash on Cash Return

-115.4%

Annual Revenue

$54,761

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

Occupancy Rate

Avg Daily Rate

Return Metrics

-115.44% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-115.44%

Payback Period Days

0