BNBCalc.com Rental Arbitrage Analysis Report of 3445 North 36th Street, Phoenix, AZ, USA

3 bed • 2 bath • 5 guests • $2,000

BNB

Calc

Return Metrics

214.36% 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

214.36%

Payback Period Days

170

Return on Investment

214.36%

Annual Revenue

$67,497

AirDNA projects $336/night at 55% occupancy ($67,497).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,731

Annual Expenses

$20,775

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,122

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$562

Management & Platform Fees

$169

Platform Fee (i.e. Airbnb)

$169

Property Manager Fee

$0

3445 N 36th St Phoenix, Arizona, 85018

3 bed • 2 bath • 5 guests • $2,000

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

$67,497

Profit (Cash Flow)

$22,722

Payback in 170 days

Cash on Cash Return

214.4%

Annual Revenue

$67,497

AirDNA projects $336/night at 55% occupancy ($67,497)

Occupancy Rate

Avg Daily Rate

Return Metrics

214.36% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

214.36%

Payback Period Days

170