BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 25905 Junipero Ave Carmel CA 93923

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$286,366

Profit (Cash Flow)

$117,738

Cash on Cash Return

568.1%

Annual Revenue

$286,366

AirDNA projects $1,153/night at 68% occupancy ($286,365).

BNB Calc projects a 68% occupancy rate, $1,153 rate per night.

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


Return Metrics

568.09% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$117,738$235,476$353,215$470,953$588,691$1,177,383$3,532,150
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$117,738$235,476$353,215$470,953$588,691$1,177,383$3,532,150

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

568.09%

Payback Period Days

64

Return on Investment

568.09%

property-location

25905 Junipero Ave Carmel, CA, 93923

4 bed • 2.5 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$7,734

Zestimate

$286,366

Annual Revenue


Projected nightly rate is $1,153/night at 68% occupancy.

Top 101% of comparables

Top 101% of comparables


$117,738

Profit

Revenue

$286,366

Operating Expenses

$48,628

Operating Income

$237,738

Net Effective Rent

$120,000

Profit (Cash Flow)

$117,738

$20,725

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$10,100

Total

$20,725

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

568.09%

Payback Period Days

64

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

7,480 sqft

Year built:

1951

Size:

2,251 sqft

Type:

SFR

Parking:

2

Heating:

NONE

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 7,480 sqft
  • Building area: 2,251 sqft
  • Garage: Yes
  • Heating: None
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 009-351-001-000
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $2,024,889
  • County Est. Land Value: -
  • Assessed Land Value: $1,518,667
  • County Est. Structure Value: -
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
05/20/22$2,400,00080%Ray Will Jr
Invalid Date$00%Read Trust

Ownership

  • Name: Ray Will Jr
  • Owner Occupied: Yes
  • Owner Mailing Address: 25905 Junipero Ave, Carmel, Ca 93923
  • Years Owned: 15
  • Home Equity: $480,000
  • Mortgage Balance Remaining: $1,920,000
  • Financed amount: 0%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No