BNBCalc.com Rental Arbitrage Analysis Report of 6533 Winding Ridge Loop, Santa Fe, NM 87507, USA

5 bed • 3 bath • 10 guests • $3,300

BNB

Calc

Return Metrics

700.42% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

700.42%

Payback Period Days

52

Return on Investment

700.42%

Annual Revenue

$145,857

AirDNA projects $487/night at 82% occupancy ($145,856).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,580

Annual Expenses

$30,961

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,775

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,215

Management & Platform Fees

$365

Platform Fee (i.e. Airbnb)

$365

Property Manager Fee

$0

6533 Winding Ridge Loop

Santa Fe, New Mexico, 87507-3191

5 bed • 3 bath • 10 guests • $3,300

Annual Revenue

$145,857

Profit (Cash Flow)

$75,295

Payback in 52 days

Cash on Cash Return

700.4%

Annual Revenue

$145,857

AirDNA projects $487/night at 82% occupancy ($145,857)

Occupancy Rate

Avg Daily Rate

Return Metrics

700.42% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

700.42%

Payback Period Days

52