BNBCalc Short Term Rental Rental Arbitrage Analysis 4622 Hamilton Street, San Diego, CA, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$55,696

Profit (Cash Flow)

$13,656

Cash on Cash Return

157.9%

Annual Revenue

$55,696

AirDNA projects $221/night at 69% occupancy ($55,696).

BNB Calc projects a 69% occupancy rate, $221 rate per night.

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

Return Metrics

157.86% 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)	$13,655	$27,311	$40,966	$54,622	$68,277	$136,555	$409,667
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	$13,655	$27,311	$40,966	$54,622	$68,277	$136,555	$409,667

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

157.86%

Payback Period Days

231

Return on Investment

157.86%

4622 Hamilton St San Diego, California, 92116-6019

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$55,696

Annual Revenue

Projected nightly rate is $221/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,656

Profit

Revenue

$55,696

Operating Expenses

$14,440

Operating Income

$41,256

Net Effective Rent

$27,600

Profit (Cash Flow)

$13,656

$8,650

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,400

Total

$8,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

157.86%

Payback Period Days

231