BNBCalc Short Term Rental Rental Arbitrage Analysis 1035 Edgemont Pl, San Diego, CA 92102, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

manager@goldenchildcompany.com

Annual Revenue

$62,062

Profit (Cash Flow)

$5,394

Cash on Cash Return

57.1%

Annual Revenue

$62,062

AirDNA projects $236/night at 72% occupancy ($62,062).

BNB Calc projects a 72% occupancy rate, $236 rate per night.

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

Return Metrics

57.08% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,394	$10,788	$16,182	$21,576	$26,970	$53,941	$161,824
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	$5,394	$10,788	$16,182	$21,576	$26,970	$53,941	$161,824

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

57.08%

Payback Period Days

639

Return on Investment

57.08%

1035 Edgemont Pl San Diego, California, 92102-2335

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$62,062

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,394

Profit

Revenue

$62,062

Operating Expenses

$19,468

Operating Income

$42,594

Net Effective Rent

$37,200

Profit (Cash Flow)

$5,394

$9,450

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$3,200

Total

$9,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

57.08%

Payback Period Days

639