BNBCalc Short Term Rental Rental Arbitrage Analysis 3839 East Cambridge Avenue, Phoenix, AZ, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$63,552

Profit (Cash Flow)

$9,691

Cash on Cash Return

84.6%

Annual Revenue

$63,552

AirDNA projects $244/night at 58% occupancy ($51,689).

BNB Calc projects a 58% occupancy rate, $300 rate per night.

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

Return Metrics

84.63% 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)	$9,690	$19,381	$29,071	$38,762	$48,453	$96,906	$290,719
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	$9,690	$19,381	$29,071	$38,762	$48,453	$96,906	$290,719

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

84.63%

Payback Period Days

431

Return on Investment

84.63%

3839 E Cambridge Ave Phoenix, Arizona, 85008-1306

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$63,552

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,691

Profit

Revenue

$63,552

Operating Expenses

$19,662

Operating Income

$43,891

Net Effective Rent

$34,200

Profit (Cash Flow)

$9,691

$11,450

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,950

Total

$11,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

84.63%

Payback Period Days

431