BNBCalc.com Rental Arbitrage Analysis Report of 1617 East Carob Drive, Chandler, AZ, USA

3 bed • 2 bath • 5 guests • $1,200

BNB

Calc

Return Metrics

242.89% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

242.89%

Payback Period Days

150

Return on Investment

242.89%

Annual Revenue

$57,705

AirDNA projects $259/night at 61% occupancy ($57,704).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,625

Annual Expenses

$19,502

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,041

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$481

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

Property Manager Fee

1617 E Carob Dr Chandler, Arizona, 85286-2217

3 bed • 2 bath • 5 guests • $1,200

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$57,705

Profit (Cash Flow)

$23,803

Payback in 150 days

Cash on Cash Return

242.9%

Annual Revenue

$57,705

AirDNA projects $259/night at 61% occupancy ($57,705)

Occupancy Rate

Avg Daily Rate

Return Metrics

242.89% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

242.89%

Payback Period Days

150