BNBCalc Short Term Rental Rental Arbitrage Analysis 333 S Alvernon Way Apt 54 Tucson AZ 85711

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$27,218

Profit (Cash Flow)

-$5,720

Cash on Cash Return

-90.1%

Annual Revenue

$27,218

AirDNA projects $138/night at 54% occupancy ($27,217).

BNB Calc projects a 54% occupancy rate, $138 rate per night.

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

Return Metrics

-90.08% 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)	-$5,720	-$11,440	-$17,161	-$22,881	-$28,601	-$57,203	-$171,610
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	-$5,720	-$11,440	-$17,161	-$22,881	-$28,601	-$57,203	-$171,610

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-90.08%

Payback Period Days

Return on Investment

-90.08%

333 S Alvernon Way Apt 54 Tucson, AZ, 85711

2 bed • 1 bath • 4 guests

Monthly Rent

This property is for sale!

Contact Agent

$27,218

Annual Revenue

Projected nightly rate is $138/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,720

Profit

Revenue

$27,218

Operating Expenses

$14,938

Operating Income

$12,280

Net Effective Rent

$18,000

Profit (Cash Flow)

-$5,720

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-90.08%

Payback Period Days

Property Overview

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

Lot size:

Year built:

1949

Size:

1,003 sqft

Type:

CONDO

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: Active

Property Use: Condominium

Stories: 4

Lot size: -

Building area: 1,003 sqft

Garage: No

Heating: Forced air

Pool: Yes

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 126-16-4440

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $11,136

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
07/08/04	$105,000	52%	Patricia Williamson

Ownership

Name: Neil J Dore Jr

Owner Occupied: Yes

Owner Mailing Address: 333 S Alvernon Way Apt 54, Tucson, Az 85711

Years Owned: 112

Home Equity: $54,300

Mortgage Balance Remaining: $55,000

Financed amount: 52.381%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Lineweaver Elementary School with 5/10 star rating
Middle School: Alice Vail Middle School with 3/10 star rating