BNBCalc.com Rental Arbitrage Analysis Report of 3344 N 62nd St, Scottsdale, AZ 85251, USA

4 bed • 3 bath • 8 guests • $6,500

BNB

Calc

Return Metrics

150.84% 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

150.84%

Payback Period Days

242

Return on Investment

150.84%

Annual Revenue

$110,340

AirDNA projects $530/night at 57% occupancy ($110,340).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,865

Annual Expenses

$22,384

Utilities

$0

Internet + TV

$0

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$1,590

Rental Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$120

Software

$50

Pest Control

$0

Permits

$0

Other

$500

Cleaning Cost

$920

Management & Platform Fees

$276

Platform Fee (i.e. Airbnb)

$276

Property Manager Fee

$0

3344 N 62nd St Scottsdale, Arizona, 85251-5414

4 bed • 3 bath • 8 guests • $6,500

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

$110,340

Profit (Cash Flow)

$9,956

Payback in 242 days

Cash on Cash Return

150.8%

Annual Revenue

$110,340

AirDNA projects $530/night at 57% occupancy ($110,340)

Occupancy Rate

Avg Daily Rate

Return Metrics

150.84% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

150.84%

Payback Period Days

242