BNBCalc Short Term Rental Rental Arbitrage Analysis 2922 South Pardo Calle, Flagstaff, Arizona 86001, United States

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$54,611

Profit (Cash Flow)

-$4,088

Cash on Cash Return

-33.9%

Annual Revenue

$54,611

AirDNA projects $267/night at 56% occupancy ($54,611).

BNB Calc projects a 56.00000000000001% occupancy rate, $267 rate per night.

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

Return Metrics

-33.85% 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)	-$4,088	-$8,176	-$12,264	-$16,352	-$20,440	-$40,881	-$122,645
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	-$4,088	-$8,176	-$12,264	-$16,352	-$20,440	-$40,881	-$122,645

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-33.85%

Payback Period Days

Return on Investment

-33.85%

2922 S Pardo Calle Flagstaff, Arizona, 86001-9181

3 bed • 2.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Flagstaff

Zoning

Laws

$54,611

Annual Revenue

Projected nightly rate is $267/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,088

Profit

Revenue

$54,611

Operating Expenses

$18,499

Operating Income

$36,112

Net Effective Rent

$40,200

Profit (Cash Flow)

-$4,088

$12,075

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,450

Total

$12,075

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-33.85%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -