BNBCalc Short Term Rental Rental Arbitrage Analysis 1236 Hibiscus Way, Livermore, California 94551, United States

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Report by:

Jeff Hora

Rental Specialist at FlexStay Management

925-786-0113

jeff@flexstaymanagement.com

www.FlexStayManagement.com

Annual Revenue

$68,483

Profit (Cash Flow)

$6,180

Cash on Cash Return

71.9%

Annual Revenue

$68,483

AirDNA projects $309/night at 68% occupancy ($76,745).

BNB Calc projects a 75% occupancy rate, $250 rate per night.

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

Return Metrics

71.86% 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)	$6,180	$12,360	$18,541	$24,721	$30,902	$61,804	$185,412
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	$6,180	$12,360	$18,541	$24,721	$30,902	$61,804	$185,412

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

71.86%

Payback Period Days

508

Return on Investment

71.86%

1236 Hibiscus Way Livermore, California, 94551-1314

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Jeff

Rental Specialist at FlexStay Management

$3,499

Zestimate

Livermore

Zoning

Laws

$68,483

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,180

Profit

Revenue

$68,483

Operating Expenses

$20,303

Operating Income

$48,180

Net Effective Rent

$42,000

Profit (Cash Flow)

$6,180

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

71.86%

Payback Period Days

508

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

6,143 sqft

Year built:

1963

Size:

1,360 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
4114 Sugar Pine Way	3	2	1,305	-	6,282	1986	$940,000	52
1013 Arrowhead Ave	2	1	972	-	4,866	1985	$790,000	28
4995 Scenic Ave	5	3	2,312	-	13,200	1985	$1,480,000	18
5216 Lilac Ave	3	2	1,265	-	5,500	1971	$880,000	33
1430 Tulip Way	3	2	1,778	-	8,193	1963	$1,110,000	24
1187 Aster Ln	4	2	1,258	-	6,000	1966	$940,000	58
2058 Monterey Dr	3	2	1,224	-	6,232	1987	$960,000	24
1475 Spring Valley Cmn	3	3	1,274	-	1,140	1985	$670,000	24
1418 Honeysuckle Rd	4	2	1,405	-	14,902	1980	$750,000	70
1694 Arrowhead Ave	3	2	1,494	-	6,872	1979	$1,045,000	28

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 6,143 sqft

Building area: 1,360 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 99-34-13

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $783,421

County Est. Land Value: -

Assessed Land Value: $312,120

County Est. Structure Value: -

Market Estimate: $1,017,562

Sale history

Date	Sale Price	% Financed	Buyer
11/16/20	$753,000	95%	Vinaykumar Aski, Sneha Aski
11/02/15	$480,000	79%	Neva Bandelow
12/03/15	$0	0%	Neva Bandelow
07/23/15	$485,000	0%	Us Bank Na 2006-Ff18 Tr
08/28/12	$0	0%	Dawn Mounsey
10/06/06	$489,500	100%	Troy Mounsey, Dawn Mounsey
Invalid Date	$0	0%	Alice Conover

Ownership

Name: Aski Vinaykumar

Owner Occupied: Yes

Owner Mailing Address: 1236 Hibiscus Way, Livermore, Ca 94551

Years Owned: 37

Home Equity: $398,650

Mortgage Balance Remaining: $715,350

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Middle School: Andrew N. Christensen Middle School with 7/10 star rating
High School: Livermore High School with 7/10 star rating