BNBCalc.com Rental Arbitrage Analysis Report of 7801 N Invergordon Pl, Paradise Valley, AZ 85253, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

1,260.83% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1,260.83%

Payback Period Days

28

Return on Investment

1,260.83%

Annual Revenue

$306,805

AirDNA projects $1,220/night at 58% occupancy ($258,446).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,324

Annual Expenses

$51,885

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,117

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,557

Management & Platform Fees

$767

Platform Fee (i.e. Airbnb)

$767

Property Manager Fee

$0

property-location

7801 N Invergordon Pl Paradise Valley, Arizona, 85253-3121

4 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$306,805

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

1,260.83%

Payback Period Days

28