BNBCalc.com Rental Arbitrage Analysis Report of 5111 N Mesa St, El Paso, TX 79912, USA

1 bed • 1 bath • 2 guests • $747

BNB

Calc

Return Metrics

41.24% 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

41.24%

Payback Period Days

885

Return on Investment

41.24%

Annual Revenue

$27,817

AirDNA projects $112/night at 68% occupancy ($27,816).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,301

Annual Expenses

$15,616

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$792

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$232

Management & Platform Fees

$70

Platform Fee (i.e. Airbnb)

$70

Property Manager Fee

$0

5111 N Mesa St El Paso, Texas, 79912-5806

1 bed • 1 bath • 2 guests • $747

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

$27,817

Profit (Cash Flow)

$3,237

Payback in 885 days

Cash on Cash Return

41.2%

Annual Revenue

$27,817

AirDNA projects $112/night at 68% occupancy ($27,817)

Occupancy Rate

Avg Daily Rate

Return Metrics

41.24% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

41.24%

Payback Period Days

885