BNBCalc.com Rental Arbitrage Analysis Report of 4804 E Merrell St, Phoenix, AZ 85018, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

3.9% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.9%

Payback Period Days

9348

Return on Investment

3.9%

Annual Revenue

$58,461

AirDNA projects $302/night at 53% occupancy ($58,460).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,633

Annual Expenses

$19,600

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,047

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$487

Management & Platform Fees

$146

Platform Fee (i.e. Airbnb)

$146

Property Manager Fee

$0

property-location

4804 E Merrell St Phoenix, Arizona, 85018-7876

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$58,461

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

3.9%

Payback Period Days

9348