BNBCalc Short Term Rental Rental Arbitrage Analysis 830 Park Blvd apt 9, San Diego, CA 92101, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$45,517

Profit (Cash Flow)

$4,200

Cash on Cash Return

66.1%

Annual Revenue

$45,517

AirDNA projects $186/night at 67% occupancy ($45,516).

BNB Calc projects a 67% occupancy rate, $186 rate per night.

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

Return Metrics

66.13% 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)	$4,199	$8,399	$12,598	$16,798	$20,997	$41,995	$125,986
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	$4,199	$8,399	$12,598	$16,798	$20,997	$41,995	$125,986

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

66.13%

Payback Period Days

552

Return on Investment

66.13%

830 Park Blvd San Diego, California, 92101-6533

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$45,517

Annual Revenue

Projected nightly rate is $186/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,200

Profit

Revenue

$45,517

Operating Expenses

$17,317

Operating Income

$28,200

Net Effective Rent

$24,000

Profit (Cash Flow)

$4,200

$6,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

66.13%

Payback Period Days

552