BNBCalc Short Term Rental Rental Arbitrage Analysis 2247 Brant St apt 5, San Diego, CA 92101, USA

0 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$38,665

Profit (Cash Flow)

$1,838

Cash on Cash Return

45.4%

Annual Revenue

$38,665

AirDNA projects $158/night at 67% occupancy ($38,664).

BNB Calc projects a 67% occupancy rate, $158 rate per night.

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

Return Metrics

45.39% 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)	$1,838	$3,676	$5,514	$7,353	$9,191	$18,383	$55,149
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	$1,838	$3,676	$5,514	$7,353	$9,191	$18,383	$55,149

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.39%

Payback Period Days

804

Return on Investment

45.39%

2247 Brant St San Diego, California, 92101-1854

0 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$38,665

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,838

Profit

Revenue

$38,665

Operating Expenses

$16,426

Operating Income

$22,238

Net Effective Rent

$20,400

Profit (Cash Flow)

$1,838

$4,050

Cash Investment

Renos & Furnishing

$2,250

Setup Costs

$1,800

Total

$4,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

45.39%

Payback Period Days

804