BNBCalc Short Term Rental Rental Arbitrage Analysis 3964 Caminito Patricia, San Diego, California, USA

4 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$107,564

Profit (Cash Flow)

-$7,819

Cash on Cash Return

-42.9%

Annual Revenue

$107,564

AirDNA projects $589/night at 50% occupancy ($107,564).

BNB Calc projects a 50% occupancy rate, $589 rate per night.

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

Return Metrics

-42.9% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,819	-$15,638	-$23,457	-$31,276	-$39,095	-$78,190	-$234,570
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	-$7,819	-$15,638	-$23,457	-$31,276	-$39,095	-$78,190	-$234,570

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-42.9%

Payback Period Days

Return on Investment

-42.9%

3964 Caminito Patricia San Diego, California, 92111-3040

4 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$107,564

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,819

Profit

Revenue

$107,564

Operating Expenses

$25,383

Operating Income

$82,181

Net Effective Rent

$90,000

Profit (Cash Flow)

-$7,819

$18,225

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$7,600

Total

$18,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-42.9%

Payback Period Days