BNBCalc Short Term Rental Rental Arbitrage Analysis 1135 17th Ave, Santa Cruz, CA 95062, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$110,479

Profit (Cash Flow)

$42,717

Cash on Cash Return

433.7%

Annual Revenue

$110,479

AirDNA projects $398/night at 76% occupancy ($110,479).

BNB Calc projects a 76% occupancy rate, $398 rate per night.

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

Return Metrics

433.67% 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)	$42,716	$85,433	$128,150	$170,866	$213,583	$427,167	$1,281,502
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	$42,716	$85,433	$128,150	$170,866	$213,583	$427,167	$1,281,502

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

433.67%

Payback Period Days

Return on Investment

433.67%

1135 17th Ave Santa Cruz, California, 95062

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$110,479

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$42,717

Profit

Revenue

$110,479

Operating Expenses

$25,762

Operating Income

$84,717

Net Effective Rent

$42,000

Profit (Cash Flow)

$42,717

$9,850

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$3,600

Total

$9,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

433.67%

Payback Period Days