BNBCalc Short Term Rental Rental Arbitrage Analysis 60720 Natoma Trail, Joshua Tree, CA 92252, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Report by:

key7no@gmail.com

Annual Revenue

$44,195

Profit (Cash Flow)

$6,709

Cash on Cash Return

80.9%

Annual Revenue

$44,195

AirDNA projects $242/night at 50% occupancy ($44,194).

BNB Calc projects a 50% occupancy rate, $242 rate per night.

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

Return Metrics

80.88% 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)	$6,709	$13,418	$20,127	$26,836	$33,546	$67,092	$201,277
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	$6,709	$13,418	$20,127	$26,836	$33,546	$67,092	$201,277

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

80.88%

Payback Period Days

451

Return on Investment

80.88%

60720 Natoma Trail Joshua Tree, California, 92252-2835

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$44,195

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,709

Profit

Revenue

$44,195

Operating Expenses

$17,145

Operating Income

$27,049

Net Effective Rent

$20,340

Profit (Cash Flow)

$6,709

$8,295

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,795

Total

$8,295

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

80.88%

Payback Period Days

451