BNBCalc Short Term Rental Rental Arbitrage Analysis 625 S Townsend St

8 bed • 4 bath • 16 guests • $0

BNB

Calc

Annual Revenue

$189,737

Profit (Cash Flow)

$77,471

Cash on Cash Return

405.6%

Annual Revenue

$189,737

AirDNA projects $999/night at 52% occupancy ($189,736).

BNB Calc projects a 52% occupancy rate, $999 rate per night.

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

Return Metrics

405.6% 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)	$77,471	$154,942	$232,413	$309,884	$387,355	$774,711	$2,324,134
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	$77,471	$154,942	$232,413	$309,884	$387,355	$774,711	$2,324,134

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

405.6%

Payback Period Days

Return on Investment

405.6%

625 S Townsend St Santa Ana, California, 92703-4227

8 bed • 4 bath • 16 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,499

Zestimate

Santa Ana

Zoning

Laws

$189,737

Annual Revenue

AirDNA projects $999/night at 52% occupancy ($189,736.95).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$77,471

Profit

Revenue

$189,737

Operating Expenses

$36,666

Operating Income

$153,071

Net Effective Rent

$75,600

Profit (Cash Flow)

$77,471

$19,100

Cash Investment

Renos & Furnishing

$19,000

Setup Costs

$100

Total

$19,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

405.6%

Payback Period Days