BNBCalc Short Term Rental Rental Arbitrage Analysis 2590 Island Ave, San Diego, CA 92102, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Report by:

manager@goldenchildcompany.com

Annual Revenue

$139,856

Profit (Cash Flow)

$48,474

Cash on Cash Return

303.0%

Annual Revenue

$139,856

AirDNA projects $649/night at 59% occupancy ($139,855).

BNB Calc projects a 59% occupancy rate, $649 rate per night.

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

Return Metrics

302.96% 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)	$48,474	$96,948	$145,423	$193,897	$242,371	$484,743	$1,454,230
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	$48,474	$96,948	$145,423	$193,897	$242,371	$484,743	$1,454,230

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

302.96%

Payback Period Days

120

Return on Investment

302.96%

2590 Island Ave San Diego, California, 92102-3030

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$139,856

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$48,474

Profit

Revenue

$139,856

Operating Expenses

$29,581

Operating Income

$110,274

Net Effective Rent

$61,800

Profit (Cash Flow)

$48,474

$16,000

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$5,250

Total

$16,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

302.96%

Payback Period Days

120