BNBCalc.com Rental Arbitrage Analysis Report of 4 Ladera Rd, Santa Fe, NM 87508, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

182.97% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

182.97%

Payback Period Days

199

Return on Investment

182.97%

Annual Revenue

$77,980

AirDNA projects $305/night at 70% occupancy ($77,979).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,845

Annual Expenses

$22,137

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,210

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$650

Management & Platform Fees

$195

Platform Fee (i.e. Airbnb)

$195

Property Manager Fee

$0

property-location

4 Ladera Rd Santa Fe, New Mexico, 87508-2110

3 bed • 2 bath • 6 guests • $2,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$77,980

Profit (Cash Flow)

$21,042

Payback in 199 days

Cash on Cash Return

183.0%

Annual Revenue

$77,980

AirDNA projects $305/night at 70% occupancy ($77,979).

Occupancy Rate

Avg Daily Rate

Return Metrics

182.97% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

182.97%

Payback Period Days

199