BNBCalc Short Term Rental Rental Arbitrage Analysis 110 Olympic Cir, Vacaville, CA 95687, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$50,491

Profit (Cash Flow)

$2,527

Cash on Cash Return

22.8%

Annual Revenue

$50,491

AirDNA projects $216/night at 64% occupancy ($50,491).

BNB Calc projects a 64% occupancy rate, $216 rate per night.

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

Return Metrics

22.76% 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)	$2,527	$5,054	$7,582	$10,109	$12,637	$25,274	$75,823
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	$2,527	$5,054	$7,582	$10,109	$12,637	$25,274	$75,823

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.76%

Payback Period Days

1604

Return on Investment

22.76%

110 Olympic Cir Vacaville, California, 95687-3306

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Vacaville

Zoning

Laws

$50,491

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,527

Profit

Revenue

$50,491

Operating Expenses

$17,964

Operating Income

$32,527

Net Effective Rent

$30,000

Profit (Cash Flow)

$2,527

$11,100

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,600

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

22.76%

Payback Period Days

1604