Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3265 Santa Fe Ave Apt 54

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$48,475

Profit (Cash Flow)

$12,773

Cash on Cash Return

NaN%

Annual Revenue

$48,475

AirDNA projects $182/night at 68% occupancy ($45,202). Airbtics projects $158/night at 84% occupancy ($48,475). Airbtics predicts this property will perform in the 40% revenue percentile

BNB Calc projects a 84% occupancy rate, $158 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,613$52,854$60,147$68,623
Occupancy78%86%94%100%
Nightly Rate$133$154$188$195

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

NaN% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,773$25,546$38,320$51,093$63,867$127,734$383,202
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$12,773$25,546$38,320$51,093$63,867$127,734$383,202

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

3265 Santa Fe Ave Long Beach, California, 90810

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$2,523

Zestimate

Long Beach

Guide

Zoning

Market

Guide


Laws


Market Data

$48,475

Annual Revenue

This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
AirDNA projects $182/night at 68% occupancy ($45,202.59). Airbtics projects $158/night at 84% occupancy ($48,475).

Top 51% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

$12,773

Profit

Revenue

$48,475

Operating Expenses

$17,702

Operating Income

$30,773

Net Effective Rent

$18,000

Profit (Cash Flow)

$12,773

$NaN

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN