BNBCalc.com Rental Arbitrage Analysis Report of 8868 W Christopher Michael Ln, Peoria, AZ 85345, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Return Metrics

-33.47% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-33.47%

Payback Period Days

0

Return on Investment

-33.47%

Annual Revenue

$35,600

AirDNA projects $171/night at 57% occupancy ($35,600).

User selected values for this report: 56.99999999999999% occupancy rate, $171 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,336

Annual Expenses

$16,028

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$857

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$297

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

$0

property-location

8868 W Christopher Michael Ln Peoria, Arizona, 85345-5687

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$35,600

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-33.47%

Payback Period Days

0