BNBCalc.com Rental Arbitrage Analysis Report of 44 W Monroe St, Phoenix, AZ 85003, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Return Metrics

-39.11% 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

-39.11%

Payback Period Days

0

Return on Investment

-39.11%

Annual Revenue

$50,166

AirDNA projects $205/night at 67% occupancy ($50,166).

User selected values for this report: 67% occupancy rate, $205 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,493

Annual Expenses

$17,922

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$978

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$418

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

Property Manager Fee

$0

property-location

44 W Monroe St Phoenix, Arizona, 85003

2 bed • 2 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$50,166

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-39.11%

Payback Period Days

0