BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

22.76%

Payback Period Days

1604

Return on Investment

22.76%

property-location

110 Olympic Cir Vacaville, California, 95687-3306

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Vacaville

Zoning


Laws

$50,491

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

22.76%

Payback Period Days

1604