BNBCalc.com Rental Arbitrage Analysis Report of 27834 North Gidiyup Trail, Phoenix, AZ, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

239.7% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

239.7%

Payback Period Days

152

Return on Investment

239.7%

Annual Revenue

$67,190

AirDNA projects $292/night at 63% occupancy ($67,190).

User selected values for this report: 63% occupancy rate, $292 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$768

Annual Expenses

$9,216

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$210

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

Property Manager Fee

$0

property-location

27834 N Gidiyup Trail Phoenix, Arizona, 85085-3770

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$67,190

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

239.7%

Payback Period Days

152