BNBCalc Short Term Rental Rental Arbitrage Analysis 249 El Cajon Ave Davis CA 95616

3 bed • 2.5 bath • 5 guests • $0

BNB

Calc

Report by:

Jeff Hora

Rental Specialist at FlexStay Management

925-786-0113

jeff@flexstaymanagement.com

www.FlexStayManagement.com

Annual Revenue

$52,157

Profit (Cash Flow)

-$1,172

Cash on Cash Return

-13.4%

Annual Revenue

$52,157

AirDNA projects $255/night at 56% occupancy ($52,156).

BNB Calc projects a 56.00000000000001% occupancy rate, $255 rate per night.

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

Return Metrics

-13.42% 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)	-$1,171	-$2,343	-$3,514	-$4,686	-$5,857	-$11,715	-$35,146
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	-$1,171	-$2,343	-$3,514	-$4,686	-$5,857	-$11,715	-$35,146

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.42%

Payback Period Days

Return on Investment

-13.42%

249 El Cajon Ave Davis, CA, 95616

3 bed • 2.5 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Jeff

Rental Specialist at FlexStay Management

$2,929

Zestimate

$52,157

Annual Revenue

Projected nightly rate is $255/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,172

Profit

Revenue

$52,157

Operating Expenses

$18,180

Operating Income

$33,976

Net Effective Rent

$35,148

Profit (Cash Flow)

-$1,172

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-13.42%

Payback Period Days