BNBCalc Short Term Rental Rental Arbitrage Analysis 7801 N Invergordon Pl, Paradise Valley, AZ 85253, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$306,805

Profit (Cash Flow)

$197,920

Cash on Cash Return

1264.7%

Annual Revenue

$306,805

AirDNA projects $1,220/night at 58% occupancy ($258,446).

BNB Calc projects a 70% occupancy rate, $1,200 rate per night.

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

Return Metrics

1,264.66% 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)	$197,920	$395,840	$593,760	$791,681	$989,601	$1,979,203	$5,937,609
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	$197,920	$395,840	$593,760	$791,681	$989,601	$1,979,203	$5,937,609

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,264.66%

Payback Period Days

Return on Investment

1,264.66%

7801 N Invergordon Pl Paradise Valley, Arizona, 85253-3121

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$306,805

Annual Revenue

Projected nightly rate is $1,220/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$197,920

Profit

Revenue

$306,805

Operating Expenses

$51,285

Operating Income

$255,520

Net Effective Rent

$57,600

Profit (Cash Flow)

$197,920

$15,650

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$4,900

Total

$15,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,264.66%

Payback Period Days