BNBCalc Short Term Rental Rental Arbitrage Analysis 3445 North 36th Street, Phoenix, AZ, USA

3 bed • 2 bath • 5 guests • $0

BNB

Calc

Report by:

ryanstorm29@outlook.com

Annual Revenue

$67,497

Profit (Cash Flow)

$23,322

Cash on Cash Return

220.0%

Annual Revenue

$67,497

AirDNA projects $336/night at 55% occupancy ($67,497).

BNB Calc projects a 55.00000000000001% occupancy rate, $336 rate per night.

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

Return Metrics

220.02% 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)	$23,322	$46,644	$69,967	$93,289	$116,612	$233,224	$699,674
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	$23,322	$46,644	$69,967	$93,289	$116,612	$233,224	$699,674

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

220.02%

Payback Period Days

166

Return on Investment

220.02%

3445 N 36th St Phoenix, Arizona, 85018

3 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$67,497

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,322

Profit

Revenue

$67,497

Operating Expenses

$20,175

Operating Income

$47,322

Net Effective Rent

$24,000

Profit (Cash Flow)

$23,322

$10,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

220.02%

Payback Period Days

166