BNBCalc Short Term Rental Rental Arbitrage Analysis 1143 Roewill Dr #5, San Jose, CA 95117, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

key7no@gmail.com

Annual Revenue

$46,152

Profit (Cash Flow)

$11,952

Cash on Cash Return

195.9%

Annual Revenue

$46,152

AirDNA projects $162/night at 78% occupancy ($46,152).

BNB Calc projects a 78% occupancy rate, $162 rate per night.

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

Return Metrics

195.94% 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)	$11,952	$23,904	$35,857	$47,809	$59,762	$119,524	$358,573
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	$11,952	$23,904	$35,857	$47,809	$59,762	$119,524	$358,573

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

195.94%

Payback Period Days

186

Return on Investment

195.94%

1143 Roewill Dr San Jose, California, 95117-3291

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

San Jose

Guide

Market

Guide

Market Data

$46,152

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,952

Profit

Revenue

$46,152

Operating Expenses

$13,200

Operating Income

$32,952

Net Effective Rent

$21,000

Profit (Cash Flow)

$11,952

$6,100

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,850

Total

$6,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

195.94%

Payback Period Days

186