BNBCalc.com Rental Arbitrage Analysis Report of 1199 Parque Dr, Chico, CA 95926, USA

3 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

67.55% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

67.55%

Payback Period Days

540

Return on Investment

67.55%

Annual Revenue

$41,539

AirDNA projects $223/night at 51% occupancy ($41,539).

User selected values for this report: 51% occupancy rate, $223 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,400

Annual Expenses

$16,800

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$906

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$346

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

Property Manager Fee

$0

property-location

1199 Parque Dr Chico, California, 95926-7339

3 bed • 1.5 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$41,539

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

67.55%

Payback Period Days

540