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 1616 N Stanton Pl

3 bed • 2.5 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$54,633

Profit (Cash Flow)

-$6,409

Cash on Cash Return

-52.4%

Annual Revenue

$54,633

AirDNA projects $366/night at 61% occupancy ($81,544). Airbtics projects $277/night at 54% occupancy ($54,633). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $277 rate per night.

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

Percentiles25%50%75%90%
Revenue$47,399$51,309$66,633$73,484
Occupancy47%52%62%66%
Nightly Rate$239$264$296$354

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

-52.44% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,409-$12,818-$19,227-$25,636-$32,045-$64,091-$192,273
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-$6,409-$12,818-$19,227-$25,636-$32,045-$64,091-$192,273

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-52.44%

Payback Period Days

0

Return on Investment

-52.44%

property-location

1616 Stanton Pl Long Beach, California, 90804-1352

3 bed • 2.5 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$5,630

Zestimate

Long Beach

Guide

Zoning

Market

Guide


Laws


Market Data

$54,633

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $366/night at 61% occupancy ($81,544.37). Airbtics projects $277/night at 54% occupancy ($54,633).

Top 41% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

-$6,409

Profit

Revenue

$54,633

Operating Expenses

$19,102

Operating Income

$35,531

Net Effective Rent

$41,940

Profit (Cash Flow)

-$6,409

$12,220

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,595

Total

$12,220

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-52.44%

Payback Period Days

0