BNBCalc.com Rental Arbitrage Analysis Report of 103 Salada Ave, Pacifica, CA 94044, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

-127.85% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-127.85%

Payback Period Days

0

Return on Investment

-127.85%

Annual Revenue

$55,882

AirDNA projects $315/night at 78% occupancy ($89,740).

User selected values for this report: 75% occupancy rate, $204 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,205

Annual Expenses

$14,465

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$676

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$466

Management & Platform Fees

$140

Platform Fee (i.e. Airbnb)

$140

Property Manager Fee

$0

property-location

103 Salada Ave Pacifica, California, 94044-2531

3 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$55,882

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-127.85%

Payback Period Days

0