BNBCalc Short Term Rental Rental Arbitrage Analysis 20304 E Pacific Coast Hwy, Malibu, CA 90265, USA

1 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$128,361

Profit (Cash Flow)

-$7,846

Cash on Cash Return

-76.2%

Annual Revenue

$128,361

AirDNA projects $764/night at 46% occupancy ($128,361).

BNB Calc projects a 46% occupancy rate, $764 rate per night.

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

Return Metrics

-76.17% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,845	-$15,691	-$23,536	-$31,382	-$39,228	-$78,456	-$235,368
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	-$7,845	-$15,691	-$23,536	-$31,382	-$39,228	-$78,456	-$235,368

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-76.17%

Payback Period Days

Return on Investment

-76.17%

20304 E Pacific Coast Hwy Malibu, California, 90265

1 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$128,361

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,846

Profit

Revenue

$128,361

Operating Expenses

$19,207

Operating Income

$109,154

Net Effective Rent

$117,000

Profit (Cash Flow)

-$7,846

$10,300

Cash Investment

Renos & Furnishing

$450

Setup Costs

$9,850

Total

$10,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-76.17%

Payback Period Days