BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 13999 Marquesas Way, Marina Del Rey, CA 90292, USA

1 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$78,630

Profit (Cash Flow)

$15,128

Cash on Cash Return

374.5%

Annual Revenue

$78,630

AirDNA projects $312/night at 69% occupancy ($78,629).

BNB Calc projects a 69% occupancy rate, $312 rate per night.

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


Return Metrics

374.45% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$15,127$30,255$45,383$60,511$75,639$151,278$453,835
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$15,127$30,255$45,383$60,511$75,639$151,278$453,835

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

374.45%

Payback Period Days

97

Return on Investment

374.45%

property-location

13999 Marquesas Way Marina del Rey, California, 90292

1 bed • 1 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$78,630

Annual Revenue


Projected nightly rate is $312/night at 69% occupancy.

Top 101% of comparables

Top 101% of comparables


$15,128

Profit

Revenue

$78,630

Operating Expenses

$21,622

Operating Income

$57,008

Net Effective Rent

$41,880

Profit (Cash Flow)

$15,128

$4,040

Cash Investment

Renos & Furnishing

$450

Setup Costs

$3,590

Total

$4,040

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

374.45%

Payback Period Days

97