BNBCalc.com Rental Arbitrage Analysis Report of 6533 Winding Ridge Loop, Santa Fe, NM 87507, USA

5 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

706% 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

706%

Payback Period Days

51

Return on Investment

706%

Annual Revenue

$145,857

AirDNA projects $487/night at 82% occupancy ($145,856).

User selected values for this report: 82% occupancy rate, $487 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,530

Annual Expenses

$30,361

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,775

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,215

Management & Platform Fees

$365

Platform Fee (i.e. Airbnb)

$365

Property Manager Fee

$0

property-location

6533 Winding Ridge Loop Santa Fe, New Mexico, 87507-3191

5 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$145,857

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

706%

Payback Period Days

51