BNBCalc Short Term Rental Rental Arbitrage Analysis 6483 Mount Ackerman Drive, San Diego, CA, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

manager@goldenchildcompany.com

Annual Revenue

$83,889

Profit (Cash Flow)

$20,784

Cash on Cash Return

173.2%

Annual Revenue

$83,889

AirDNA projects $396/night at 58% occupancy ($83,889).

BNB Calc projects a 57.99999999999999% occupancy rate, $396 rate per night.

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

Return Metrics

173.19% 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)	$20,783	$41,567	$62,350	$83,134	$103,918	$207,836	$623,509
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	$20,783	$41,567	$62,350	$83,134	$103,918	$207,836	$623,509

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

173.19%

Payback Period Days

210

Return on Investment

173.19%

6483 Mt Ackerman Dr San Diego, California, 92111-3117

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$83,889

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,784

Profit

Revenue

$83,889

Operating Expenses

$22,306

Operating Income

$61,584

Net Effective Rent

$40,800

Profit (Cash Flow)

$20,784

$12,000

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,500

Total

$12,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

173.19%

Payback Period Days

210