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