BNBCalc.com Rental Arbitrage Analysis Report of 6902 E Osborn Rd, Scottsdale, AZ 85251, USA

4 bed • 3 bath • 10 guests • $2,750

BNB

Calc

Return Metrics

318.06% 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

318.06%

Payback Period Days

114

Return on Investment

318.06%

Annual Revenue

$95,928

AirDNA projects $392/night at 67% occupancy ($95,927).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,639

Annual Expenses

$19,671

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,009

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$799

Management & Platform Fees

$240

Platform Fee (i.e. Airbnb)

$240

Property Manager Fee

$0

6902 E Osborn Rd Scottsdale, Arizona, 85251-6206

4 bed • 3 bath • 10 guests • $2,750

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

$95,928

Profit (Cash Flow)

$43,257

Payback in 114 days

Cash on Cash Return

318.1%

Annual Revenue

$95,928

AirDNA projects $392/night at 67% occupancy ($95,928)

Occupancy Rate

Avg Daily Rate

Return Metrics

318.06% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

318.06%

Payback Period Days

114