BNBCalc.com Rental Arbitrage Analysis Report of 22542 E Munoz St, Queen Creek, AZ 85142, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

221.14% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

221.14%

Payback Period Days

165

Return on Investment

221.14%

Annual Revenue

$72,932

AirDNA projects $312/night at 64% occupancy ($72,931).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,790

Annual Expenses

$21,481

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,168

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$608

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

Property Manager Fee

22542 E Munoz St Queen Creek, Arizona, 85142-9163

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$72,932

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

221.14%

Payback Period Days

165