BNBCalc Short Term Rental Rental Arbitrage Analysis 6418 Lunita Rd, Malibu, CA 90265, USA

2 bed • 3 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$205,472

Profit (Cash Flow)

$79,760

Cash on Cash Return

1035.8%

Annual Revenue

$205,472

AirDNA projects $879/night at 64% occupancy ($205,471).

BNB Calc projects a 64% occupancy rate, $879 rate per night.

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

Return Metrics

1,035.84% 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)	$79,760	$159,520	$239,281	$319,041	$398,801	$797,603	$2,392,810
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	$79,760	$159,520	$239,281	$319,041	$398,801	$797,603	$2,392,810

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,035.84%

Payback Period Days

Return on Investment

1,035.84%

6418 Lunita Rd Malibu, California, 90265-2629

2 bed • 3 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$205,472

Annual Revenue

Projected nightly rate is $879/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$79,760

Profit

Revenue

$205,472

Operating Expenses

$38,111

Operating Income

$167,360

Net Effective Rent

$87,600

Profit (Cash Flow)

$79,760

$7,700

Cash Investment

Renos & Furnishing

$300

Setup Costs

$7,400

Total

$7,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,035.84%

Payback Period Days