BNBCalc Short Term Rental Rental Arbitrage Analysis 4529 W Ocotillo Rd, Glendale, AZ 85301, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$26,480

Profit (Cash Flow)

-$6,962

Cash on Cash Return

-85.4%

Annual Revenue

$26,480

AirDNA projects $145/night at 50% occupancy ($26,480).

BNB Calc projects a 50% occupancy rate, $145 rate per night.

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

Return Metrics

-85.42% 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)	-$6,962	-$13,924	-$20,886	-$27,848	-$34,811	-$69,622	-$208,867
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	-$6,962	-$13,924	-$20,886	-$27,848	-$34,811	-$69,622	-$208,867

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-85.42%

Payback Period Days

Return on Investment

-85.42%

4529 W Ocotillo Rd Glendale, Arizona, 85301

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Glendale

Guide

Zoning

Market

Guide

Laws

Market Data

$26,480

Annual Revenue

AirDNA projects $145/night at 50% occupancy ($26,480.19).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,962

Profit

Revenue

$26,480

Operating Expenses

$14,842

Operating Income

$11,638

Net Effective Rent

$18,600

Profit (Cash Flow)

-$6,962

$8,150

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,650

Total

$8,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-85.42%

Payback Period Days