BNBCalc Short Term Rental Rental Arbitrage Analysis 2773 Craig Circle, Fullerton, California 92835, United States

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$100,837

Profit (Cash Flow)

$31,988

Cash on Cash Return

257.6%

Annual Revenue

$100,837

AirDNA projects $406/night at 68% occupancy ($100,836).

BNB Calc projects a 68% occupancy rate, $406 rate per night.

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

Return Metrics

257.55% 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)	$31,987	$63,975	$95,963	$127,951	$159,939	$319,878	$959,634
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	$31,987	$63,975	$95,963	$127,951	$159,939	$319,878	$959,634

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

257.55%

Payback Period Days

141

Return on Investment

257.55%

2773 Craig Cir Fullerton, California, 92835-2901

3 bed • 2.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,800

Zestimate

Fullerton

Zoning

Laws

$100,837

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,988

Profit

Revenue

$100,837

Operating Expenses

$24,509

Operating Income

$76,328

Net Effective Rent

$44,340

Profit (Cash Flow)

$31,988

$12,420

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$3,795

Total

$12,420

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

257.55%

Payback Period Days

141

Property Overview

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

Lot size:

2,492 sqft

Year built:

1974

Size:

2,102 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 2,492 sqft

Building area: 2,102 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: 337-142-08

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $464,159

County Est. Land Value: -

Assessed Land Value: $330,732

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
10/24/22	$0	0%	Sean Harp Grady, Justin T Harp
04/27/22	$0	0%	Sean Harp Grady, Robert L Zweig
04/27/22	$0	0%	Sean Harp Grady
06/28/12	$400,000	98%	Grady S Harp, Charla J Harp
08/05/10	$0	0%	Arneal Karen A Trust
Invalid Date	$149,000	98%	Karen A Arneal
Invalid Date	$177,500	102%	Larry D Pertersime, Theodora Pertersime

Ownership

Name: Sean Harp Grady

Owner Occupied: Yes

Owner Mailing Address: 2773 Craig Cir, Fullerton, Ca 92835

Years Owned: 132

Home Equity: $293,900

Mortgage Balance Remaining: $611,000

Financed amount: 102%

Owner Type: Individual

Lien: No

Inherited: Yes

Foreclosure: No