BNBCalc.com Rental Arbitrage Analysis Report of N 59th Ave, Glendale, AZ, USA

4 bed • 2 bath • 6 guests • $2,000

BNB

Calc

Return Metrics

95.95% 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

95.95%

Payback Period Days

380

Return on Investment

95.95%

Annual Revenue

$55,276

AirDNA projects $329/night at 46% occupancy ($55,276).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,599

Annual Expenses

$19,186

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,021

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$461

Management & Platform Fees

$138

Platform Fee (i.e. Airbnb)

$138

Property Manager Fee

$0

N 59th Ave Glendale, Arizona

4 bed • 2 bath • 6 guests • $2,000

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

$55,276

Profit (Cash Flow)

$12,090

Payback in 380 days

Cash on Cash Return

96.0%

Annual Revenue

$55,276

AirDNA projects $329/night at 46% occupancy ($55,276)

Occupancy Rate

Avg Daily Rate

Return Metrics

95.95% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

95.95%

Payback Period Days

380