BNBCalc.com Rental Arbitrage Analysis Report of 44 W Monroe St, Phoenix, AZ 85003, USA

1 bed • 1 bath • 2 guests • $1,840

BNB

Calc

Return Metrics

-116.88% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-116.88%

Payback Period Days

0

Return on Investment

-116.88%

Annual Revenue

$30,856

AirDNA projects $132/night at 64% occupancy ($30,855).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,334

Annual Expenses

$16,011

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$817

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$257

Management & Platform Fees

$77

Platform Fee (i.e. Airbnb)

$77

Property Manager Fee

$0

44 W Monroe St Phoenix, Arizona, 85003

1 bed • 1 bath • 2 guests • $1,840

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

$30,856

Profit (Cash Flow)

-$7,235

No payback period

Cash on Cash Return

-116.9%

Annual Revenue

$30,856

AirDNA projects $132/night at 64% occupancy ($30,856)

Occupancy Rate

Avg Daily Rate

Return Metrics

-116.88% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-116.88%

Payback Period Days

0