BNBCalc Short Term Rental Rental Arbitrage Analysis 5111 N Mesa St, El Paso, TX 79912, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

allison.mh27@gmail.com

Annual Revenue

$27,817

Profit (Cash Flow)

$3,837

Cash on Cash Return

48.9%

Annual Revenue

$27,817

AirDNA projects $112/night at 68% occupancy ($27,816).

BNB Calc projects a 68% occupancy rate, $112 rate per night.

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

Return Metrics

48.89% 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)	$3,836	$7,673	$11,510	$15,347	$19,183	$38,367	$115,103
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	$3,836	$7,673	$11,510	$15,347	$19,183	$38,367	$115,103

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.89%

Payback Period Days

746

Return on Investment

48.89%

5111 N Mesa St El Paso, Texas, 79912-5806

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

El Paso

Guide

Market

Guide

Market Data

$27,817

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,837

Profit

Revenue

$27,817

Operating Expenses

$15,016

Operating Income

$12,801

Net Effective Rent

$8,964

Profit (Cash Flow)

$3,837

$7,847

Cash Investment

Renos & Furnishing

$7,000

Setup Costs

$847

Total

$7,847

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

48.89%

Payback Period Days

746