BNBCalc Short Term Rental Rental Arbitrage Analysis 103 Salada Ave, Pacifica, CA 94044, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$55,882

Profit (Cash Flow)

-$5,082

Cash on Cash Return

-127.9%

Annual Revenue

$55,882

AirDNA projects $315/night at 78% occupancy ($89,740).

BNB Calc projects a 75% occupancy rate, $204 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-127.85% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,082	-$10,164	-$15,247	-$20,329	-$25,411	-$50,823	-$152,471
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$5,082	-$10,164	-$15,247	-$20,329	-$25,411	-$50,823	-$152,471

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-127.85%

Payback Period Days

Return on Investment

-127.85%

103 Salada Ave Pacifica, California, 94044-2531

3 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$55,882

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,082

Profit

Revenue

$55,882

Operating Expenses

$14,465

Operating Income

$41,418

Net Effective Rent

$46,500

Profit (Cash Flow)

-$5,082

$3,975

Cash Investment

Renos & Furnishing

Setup Costs

$3,975

Total

$3,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-127.85%

Payback Period Days