BNBCalc.com Rental Arbitrage Analysis Report of 355 N Central Ave, Phoenix, AZ 85004, USA

1 bed • 1 bath • 2 guests • $1,450

BNB

Calc

Return Metrics

64.52% 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

64.52%

Payback Period Days

566

Return on Investment

64.52%

Annual Revenue

$38,095

AirDNA projects $149/night at 70% occupancy ($38,094).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,413

Annual Expenses

$16,952

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$877

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$317

Management & Platform Fees

$95

Platform Fee (i.e. Airbnb)

$95

Property Manager Fee

$0

355 N Central Ave Phoenix, Arizona, 85004

1 bed • 1 bath • 2 guests • $1,450

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

$38,095

Profit (Cash Flow)

$3,743

Payback in 566 days

Cash on Cash Return

64.5%

Annual Revenue

$38,095

AirDNA projects $149/night at 70% occupancy ($38,095)

Occupancy Rate

Avg Daily Rate

Return Metrics

64.52% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

64.52%

Payback Period Days

566