BNBCalc.com Rental Arbitrage Analysis Report of 3256 West Muriel Drive, Phoenix, AZ, USA

3 bed • 2 bath • 6 guests • $1,000

BNB

Calc

Return Metrics

210.75% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

210.75%

Payback Period Days

173

Return on Investment

210.75%

Annual Revenue

$50,842

AirDNA projects $240/night at 58% occupancy ($50,841).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,551

Annual Expenses

$18,609

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$984

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$424

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

Property Manager Fee

$0

3256 W Muriel Dr Phoenix, Arizona, 85053-6615

3 bed • 2 bath • 6 guests • $1,000

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

$50,842

Profit (Cash Flow)

$20,233

Payback in 173 days

Cash on Cash Return

210.8%

Annual Revenue

$50,842

AirDNA projects $240/night at 58% occupancy ($50,842)

Occupancy Rate

Avg Daily Rate

Return Metrics

210.75% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

210.75%

Payback Period Days

173