BNBCalc Short Term Rental Rental Arbitrage Analysis 302 Vista Ln, Big Bear Lake, CA 92315, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$61,156

Profit (Cash Flow)

$17,806

Cash on Cash Return

222.6%

Annual Revenue

$61,156

AirDNA projects $259/night at 55% occupancy ($52,029).

BNB Calc projects a 56% occupancy rate, $299 rate per night.

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

Return Metrics

222.57% 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)	$17,806	$35,612	$53,418	$71,224	$89,030	$178,061	$534,183
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	$17,806	$35,612	$53,418	$71,224	$89,030	$178,061	$534,183

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

222.57%

Payback Period Days

164

Return on Investment

222.57%

302 Vista Ln Big Bear Lake, California, 92315

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$61,156

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,806

Profit

Revenue

$61,156

Operating Expenses

$19,350

Operating Income

$41,806

Net Effective Rent

$24,000

Profit (Cash Flow)

$17,806

$8,000

Cash Investment

Renos & Furnishing

$5,900

Setup Costs

$2,100

Total

$8,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

222.57%

Payback Period Days

164