BNBCalc.com Rental Arbitrage Analysis Report of 8841 West Fairmount Avenue, Phoenix, AZ, USA

3 bed • 2 bath • 5 guests • $1,690

BNB

Calc

Return Metrics

71.68% 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

71.68%

Payback Period Days

509

Return on Investment

71.68%

Annual Revenue

$45,582

AirDNA projects $208/night at 60% occupancy ($45,582).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,494

Annual Expenses

$17,926

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$940

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$380

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

Property Manager Fee

$0

8841 W Fairmount Ave Phoenix, Arizona, 85037-2302

3 bed • 2 bath • 5 guests • $1,690

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

$45,582

Profit (Cash Flow)

$7,377

Payback in 509 days

Cash on Cash Return

71.7%

Annual Revenue

$45,582

AirDNA projects $208/night at 60% occupancy ($45,582)

Occupancy Rate

Avg Daily Rate

Return Metrics

71.68% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

71.68%

Payback Period Days

509