BNBCalc Short Term Rental Rental Arbitrage Analysis 1115 Hacienda Place, West Hollywood, CA, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$61,178

Profit (Cash Flow)

$13,325

Cash on Cash Return

186.5%

Annual Revenue

$61,178

AirDNA projects $291/night at 67% occupancy ($71,211).

BNB Calc projects a 67% occupancy rate, $250 rate per night.

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

Return Metrics

186.49% 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)	$13,325	$26,650	$39,975	$53,300	$66,625	$133,251	$399,755
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	$13,325	$26,650	$39,975	$53,300	$66,625	$133,251	$399,755

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

186.49%

Payback Period Days

195

Return on Investment

186.49%

1115 Hacienda Pl West Hollywood, California, 90069-2761

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$61,178

Annual Revenue

Projected nightly rate is $291/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,325

Profit

Revenue

$61,178

Operating Expenses

$14,313

Operating Income

$46,865

Net Effective Rent

$33,540

Profit (Cash Flow)

$13,325

$7,145

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,895

Total

$7,145

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

186.49%

Payback Period Days

195