BNBCalc.com Rental Arbitrage Analysis Report of 9814 E Talon Ave, Mesa, AZ 85212, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

-8.15% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-8.15%

Payback Period Days

0

Return on Investment

-8.15%

Annual Revenue

$46,565

AirDNA projects $209/night at 61% occupancy ($46,564).

User selected values for this report: 61% occupancy rate, $209 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,454

Annual Expenses

$17,453

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$948

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$388

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

Property Manager Fee

$0

property-location

9814 E Talon Ave Mesa, Arizona, 85212-9165

4 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$46,565

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-8.15%

Payback Period Days

0