BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

225.48%

Payback Period Days

161

Return on Investment

225.48%

property-location

6266 Stewart St San Diego, California, 92115-2544

4 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide


Laws


Market Data

$110,212

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

225.48%

Payback Period Days

161