BNBCalc Short Term Rental Rental Arbitrage Analysis 3935 W Surrey Ave, Phoenix, AZ 85029, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$62,753

Profit (Cash Flow)

$19,855

Cash on Cash Return

190.5%

Annual Revenue

$62,753

AirDNA projects $249/night at 69% occupancy ($62,752).

BNB Calc projects a 69% occupancy rate, $249 rate per night.

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

Return Metrics

190.54% 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)	$19,854	$39,709	$59,564	$79,418	$99,273	$198,547	$595,642
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	$19,854	$39,709	$59,564	$79,418	$99,273	$198,547	$595,642

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

190.54%

Payback Period Days

191

Return on Investment

190.54%

3935 W Surrey Ave Phoenix, Arizona, 85029-1933

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Phoenix

Guide

Zoning

Market

Guide

Laws

Market Data

$62,753

Annual Revenue

Projected nightly rate is $249/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,855

Profit

Revenue

$62,753

Operating Expenses

$19,558

Operating Income

$43,195

Net Effective Rent

$23,340

Profit (Cash Flow)

$19,855

$10,420

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$2,045

Total

$10,420

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

190.54%

Payback Period Days

191