BNBCalc Short Term Rental Rental Arbitrage Analysis 6542 Ocean Crest Dr c302, Rancho Palos Verdes, CA, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$281,384

Profit (Cash Flow)

$191,464

Cash on Cash Return

1896.6%

Annual Revenue

$281,384

AirDNA projects $1,070/night at 82% occupancy ($320,465).

BNB Calc projects a 72% occupancy rate, $1,070 rate per night.

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

Return Metrics

1,896.62% 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)	$191,464	$382,928	$574,392	$765,856	$957,320	$1,914,640	$5,743,921
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	$191,464	$382,928	$574,392	$765,856	$957,320	$1,914,640	$5,743,921

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,896.62%

Payback Period Days

Return on Investment

1,896.62%

6542 Ocean Crest Dr Rancho Palos Verdes, California, 90275

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$281,384

Annual Revenue

Projected nightly rate is $1,070/night at 82% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$191,464

Profit

Revenue

$281,384

Operating Expenses

$47,980

Operating Income

$233,404

Net Effective Rent

$41,940

Profit (Cash Flow)

$191,464

$10,095

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$3,595

Total

$10,095

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,896.62%

Payback Period Days