BNBCalc Short Term Rental Rental Arbitrage Analysis 29089 Camino Alba, Murrieta, CA 92563, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$51,543

Profit (Cash Flow)

$3,443

Cash on Cash Return

36.4%

Annual Revenue

$51,543

AirDNA projects $294/night at 48% occupancy ($51,543).

BNB Calc projects a 48% occupancy rate, $294 rate per night.

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

Return Metrics

36.42% 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)	$3,442	$6,885	$10,327	$13,770	$17,213	$34,426	$103,278
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	$3,442	$6,885	$10,327	$13,770	$17,213	$34,426	$103,278

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.42%

Payback Period Days

1002

Return on Investment

36.42%

29089 Camino Alba Murrieta, California, 92563-6601

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Murrieta

Zoning

Laws

$51,543

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,443

Profit

Revenue

$51,543

Operating Expenses

$18,101

Operating Income

$33,443

Net Effective Rent

$30,000

Profit (Cash Flow)

$3,443

$9,450

Cash Investment

Renos & Furnishing

$6,850

Setup Costs

$2,600

Total

$9,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

36.42%

Payback Period Days

1002