BNBCalc.com Rental Arbitrage Analysis Report of 10530 West Edgemont Drive, Avondale, AZ, USA

3 bed • 2 bath • 5 guests • $2,100

BNB

Calc

Return Metrics

18.32% cash on cash return is a great return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.32%

Payback Period Days

1992

Return on Investment

18.32%

Annual Revenue

$45,013

AirDNA projects $237/night at 52% occupancy ($45,012).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,488

Annual Expenses

$17,852

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$935

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$375

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

Property Manager Fee

$0

10530 W Edgerton Ave Hales Corners, Wisconsin, 53130

3 bed • 2 bath • 5 guests • $2,100

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$45,013

Profit (Cash Flow)

$1,961

Payback in 1992 days

Cash on Cash Return

18.3%

Annual Revenue

$45,013

AirDNA projects $237/night at 52% occupancy ($45,013)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.32% cash on cash return is a great return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

18.32%

Payback Period Days

1992