BNBCalc.com Rental Arbitrage Analysis Report of 8868 W Christopher Michael Ln, Peoria, AZ 85345, USA

2 bed • 2 bath • 4 guests • $1,850

BNB

Calc

Return Metrics

-41.11% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-41.11%

Payback Period Days

0

Return on Investment

-41.11%

Annual Revenue

$35,600

AirDNA projects $171/night at 57% occupancy ($35,600).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,386

Annual Expenses

$16,628

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$857

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$297

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

$0

8868 W Christopher Michael Ln Peoria, Arizona, 85345-5687

2 bed • 2 bath • 4 guests • $1,850

Annual Revenue

$35,600

Profit (Cash Flow)

-$3,228

No payback period

Cash on Cash Return

-41.1%

Annual Revenue

$35,600

AirDNA projects $171/night at 57% occupancy ($35,600)

Occupancy Rate

Avg Daily Rate

Return Metrics

-41.11% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-41.11%

Payback Period Days

0