BNBCalc.com Rental Arbitrage Analysis Report of 121 Soares Ave, Santa Maria, CA 93455, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Return Metrics

201.89% 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

201.89%

Payback Period Days

180

Return on Investment

201.89%

Annual Revenue

$100,205

AirDNA projects $465/night at 59% occupancy ($100,204).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,086

Annual Expenses

$25,027

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,395

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$835

Management & Platform Fees

$251

Platform Fee (i.e. Airbnb)

$251

Property Manager Fee

$0

property-location

121 Soares Ave Santa Maria, California, 93455-5231

4 bed • 3 bath • 8 guests • $3,800

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$100,205

Profit (Cash Flow)

$29,578

Payback in 180 days

Cash on Cash Return

201.9%

Annual Revenue

$100,205

AirDNA projects $465/night at 59% occupancy ($100,204).

Occupancy Rate

Avg Daily Rate

Return Metrics

201.89% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

201.89%

Payback Period Days

180