BNBCalc.com Rental Arbitrage Analysis Report of 5521 N Teaberry Ln, Prescott Valley, AZ 86314, USA

3 bed • 2 bath • 8 guests • $2,300

BNB

Calc

Return Metrics

156.19% 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

156.19%

Payback Period Days

233

Return on Investment

156.19%

Annual Revenue

$65,086

AirDNA projects $220/night at 64% occupancy ($51,426).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,705

Annual Expenses

$20,461

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,102

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$542

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

Property Manager Fee

$0

5521 N Teaberry Ln Prescott Valley, Arizona, 86314

3 bed • 2 bath • 8 guests • $2,300

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

$65,086

Profit (Cash Flow)

$17,025

Payback in 233 days

Cash on Cash Return

156.2%

Annual Revenue

$65,086

AirDNA projects $220/night at 64% occupancy ($51,426)

Occupancy Rate

Avg Daily Rate

Return Metrics

156.19% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

156.19%

Payback Period Days

233