BNBCalc.com Rental Arbitrage Analysis Report of 911 West Saint Kateri Avenue, Phoenix, AZ, USA

3 bed • 2.5 bath • 6 guests • $1,075

BNB

Calc

Return Metrics

180.34% 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

180.34%

Payback Period Days

202

Return on Investment

180.34%

Annual Revenue

$48,935

AirDNA projects $203/night at 66% occupancy ($48,935).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,530

Annual Expenses

$18,362

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$968

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$408

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

Property Manager Fee

$0

911 W St Kateri Ave Phoenix, Arizona, 85041-5966

3 bed • 2.5 bath • 6 guests • $1,075

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

$48,935

Profit (Cash Flow)

$17,674

Payback in 202 days

Cash on Cash Return

180.3%

Annual Revenue

$48,935

AirDNA projects $203/night at 66% occupancy ($48,935)

Occupancy Rate

Avg Daily Rate

Return Metrics

180.34% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

180.34%

Payback Period Days

202