BNBCalc Short Term Rental Rental Arbitrage Analysis 12447 Brittain St, Hawaiian Gardens, CA 90716, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$79,715

Profit (Cash Flow)

$21,952

Cash on Cash Return

189.2%

Annual Revenue

$79,715

AirDNA projects $291/night at 75% occupancy ($79,714).

BNB Calc projects a 75% occupancy rate, $291 rate per night.

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

Return Metrics

189.23% 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)	$21,951	$43,903	$65,854	$87,806	$109,758	$219,516	$658,548
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	$21,951	$43,903	$65,854	$87,806	$109,758	$219,516	$658,548

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

189.23%

Payback Period Days

193

Return on Investment

189.23%

12447 Brittain St Hawaiian Gardens, California, 90716-1729

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$79,715

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,952

Profit

Revenue

$79,715

Operating Expenses

$21,763

Operating Income

$57,952

Net Effective Rent

$36,000

Profit (Cash Flow)

$21,952

$11,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,100

Total

$11,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

189.23%

Payback Period Days

193