BNBCalc Short Term Rental Rental Arbitrage Analysis 4815 Gardena Ave, San Diego, CA 92110, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Report by:

manager@goldenchildcompany.com

Annual Revenue

$103,291

Profit (Cash Flow)

$26,923

Cash on Cash Return

206.8%

Annual Revenue

$103,291

AirDNA projects $404/night at 70% occupancy ($103,291).

BNB Calc projects a 70% occupancy rate, $404 rate per night.

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

Return Metrics

206.78% 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)	$26,923	$53,846	$80,769	$107,692	$134,615	$269,231	$807,695
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	$26,923	$53,846	$80,769	$107,692	$134,615	$269,231	$807,695

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

206.78%

Payback Period Days

176

Return on Investment

206.78%

4815 Gardena Ave San Diego, California, 92110-1332

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$103,291

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,923

Profit

Revenue

$103,291

Operating Expenses

$24,828

Operating Income

$78,463

Net Effective Rent

$51,540

Profit (Cash Flow)

$26,923

$13,020

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$4,395

Total

$13,020

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

206.78%

Payback Period Days

176