BNBCalc.com Rental Arbitrage Analysis Report of 10436 Stanfield Cir, San Diego, CA 92126, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

145.46% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

145.46%

Payback Period Days

251

Return on Investment

145.46%

Annual Revenue

$97,243

AirDNA projects $416/night at 64% occupancy ($97,242).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,053

Annual Expenses

$24,642

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,370

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$810

Management & Platform Fees

$243

Platform Fee (i.e. Airbnb)

$243

Property Manager Fee

$0

property-location

10436 Stanfield Cir San Diego, California, 92126-3323

4 bed • 2 bath • 8 guests • $4,250

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$97,243

Profit (Cash Flow)

$21,601

Payback in 251 days

Cash on Cash Return

145.5%

Annual Revenue

$97,243

AirDNA projects $416/night at 64% occupancy ($97,242).

Occupancy Rate

Avg Daily Rate

Return Metrics

145.46% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

145.46%

Payback Period Days

251