BNBCalc.com Rental Arbitrage Analysis Report of 8841 West Fairmount Avenue, Phoenix, AZ, USA

3 bed • 2 bath • 5 guests • $0

BNB

Calc

Return Metrics

77.51% 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

77.51%

Payback Period Days

471

Return on Investment

77.51%

Annual Revenue

$45,582

AirDNA projects $208/night at 60% occupancy ($45,582).

User selected values for this report: 60% occupancy rate, $208 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,444

Annual Expenses

$17,326

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$940

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$380

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

Property Manager Fee

$0

property-location

8841 W Fairmount Ave Phoenix, Arizona, 85037-2302

3 bed • 2 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$45,582

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

77.51%

Payback Period Days

471