BNBCalc Short Term Rental Rental Arbitrage Analysis 3256 West Muriel Drive, Phoenix, AZ, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$50,842

Profit (Cash Flow)

$20,833

Cash on Cash Return

217.0%

Annual Revenue

$50,842

AirDNA projects $240/night at 58% occupancy ($50,841).

BNB Calc projects a 57.99999999999999% occupancy rate, $240 rate per night.

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

Return Metrics

217% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,832	$41,665	$62,497	$83,330	$104,162	$208,325	$624,975
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	$20,832	$41,665	$62,497	$83,330	$104,162	$208,325	$624,975

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

217%

Payback Period Days

168

Return on Investment

217%

3256 W Muriel Dr Phoenix, Arizona, 85053-6615

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$50,842

Annual Revenue

Projected nightly rate is $240/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,833

Profit

Revenue

$50,842

Operating Expenses

$18,009

Operating Income

$32,833

Net Effective Rent

$12,000

Profit (Cash Flow)

$20,833

$9,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,100

Total

$9,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

217%

Payback Period Days

168