BNBCalc.com Rental Arbitrage Analysis Report of 7507 E Fillmore St, Scottsdale, AZ 85257, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Return Metrics

77.87% 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

77.87%

Payback Period Days

469

Return on Investment

77.87%

Annual Revenue

$58,256

AirDNA projects $290/night at 55% occupancy ($58,256).

User selected values for this report: 55.00000000000001% occupancy rate, $290 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,581

Annual Expenses

$18,973

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,045

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$485

Management & Platform Fees

$146

Platform Fee (i.e. Airbnb)

$146

Property Manager Fee

$0

property-location

7507 E Fillmore St Scottsdale, Arizona, 85257-4329

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$58,256

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

77.87%

Payback Period Days

469