BNBCalc Short Term Rental Rental Arbitrage Analysis 6266 Stewart St, San Diego, CA 92115, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

manager@goldenchildcompany.com

Annual Revenue

$110,212

Profit (Cash Flow)

$33,485

Cash on Cash Return

225.5%

Annual Revenue

$110,212

AirDNA projects $425/night at 71% occupancy ($110,212).

BNB Calc projects a 71% occupancy rate, $425 rate per night.

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

Return Metrics

225.48% 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)	$33,484	$66,969	$100,454	$133,939	$167,423	$334,847	$1,004,543
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	$33,484	$66,969	$100,454	$133,939	$167,423	$334,847	$1,004,543

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

225.48%

Payback Period Days

161

Return on Investment

225.48%

6266 Stewart St San Diego, California, 92115-2544

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$110,212

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$33,485

Profit

Revenue

$110,212

Operating Expenses

$25,728

Operating Income

$84,485

Net Effective Rent

$51,000

Profit (Cash Flow)

$33,485

$14,850

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$4,350

Total

$14,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

225.48%

Payback Period Days

161