BNBCalc Short Term Rental Rental Arbitrage Analysis 1308 B St, Davis, CA 95616, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$60,923

Profit (Cash Flow)

$6,803

Cash on Cash Return

59.2%

Annual Revenue

$60,923

AirDNA projects $278/night at 60% occupancy ($60,922).

BNB Calc projects a 60% occupancy rate, $278 rate per night.

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

Return Metrics

59.15% 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)	$6,802	$13,605	$20,408	$27,210	$34,013	$68,027	$204,082
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	$6,802	$13,605	$20,408	$27,210	$34,013	$68,027	$204,082

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.15%

Payback Period Days

617

Return on Investment

59.15%

1308 B St Davis, California, 95616-2006

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$60,923

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,803

Profit

Revenue

$60,923

Operating Expenses

$19,320

Operating Income

$41,603

Net Effective Rent

$34,800

Profit (Cash Flow)

$6,803

$11,500

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,000

Total

$11,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

59.15%

Payback Period Days

617