BNBCalc Short Term Rental Rental Arbitrage Analysis 3154 Willow Tree Ln, Escondido, CA 92027, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Report by:

manager@goldenchildcompany.com

Annual Revenue

$114,416

Profit (Cash Flow)

$41,402

Cash on Cash Return

280.8%

Annual Revenue

$114,416

AirDNA projects $681/night at 46% occupancy ($114,416).

BNB Calc projects a 46% occupancy rate, $681 rate per night.

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

Return Metrics

280.78% 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)	$41,402	$82,804	$124,206	$165,608	$207,011	$414,022	$1,242,066
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	$41,402	$82,804	$124,206	$165,608	$207,011	$414,022	$1,242,066

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

280.78%

Payback Period Days

130

Return on Investment

280.78%

3154 Willow Tree Ln Escondido, California, 92027-5342

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Escondido

Zoning

Laws

$114,416

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$41,402

Profit

Revenue

$114,416

Operating Expenses

$26,274

Operating Income

$88,142

Net Effective Rent

$46,740

Profit (Cash Flow)

$41,402

$14,745

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$3,995

Total

$14,745

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

280.78%

Payback Period Days

130