BNBCalc Short Term Rental Rental Arbitrage Analysis 3821 Pioneer Trail a, South Lake Tahoe, CA 96150, USA

3 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$105,190

Profit (Cash Flow)

$56,641

Cash on Cash Return

1348.6%

Annual Revenue

$105,190

AirDNA projects $810/night at 69% occupancy ($204,134).

BNB Calc projects a 64% occupancy rate, $450 rate per night.

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

Return Metrics

1,348.6% 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)	$56,641	$113,282	$169,924	$226,565	$283,207	$566,414	$1,699,244
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	$56,641	$113,282	$169,924	$226,565	$283,207	$566,414	$1,699,244

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,348.6%

Payback Period Days

Return on Investment

1,348.6%

3821 Pioneer Trail South Lake Tahoe, California, 96150

3 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$105,190

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$56,641

Profit

Revenue

$105,190

Operating Expenses

$17,349

Operating Income

$87,841

Net Effective Rent

$31,200

Profit (Cash Flow)

$56,641

$4,200

Cash Investment

Renos & Furnishing

$1,500

Setup Costs

$2,700

Total

$4,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,348.6%

Payback Period Days