BNBCalc Short Term Rental Rental Arbitrage Analysis 130 E Chapman Ave, Fullerton, CA 92832, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$46,802

Profit (Cash Flow)

$4,718

Cash on Cash Return

69.9%

Annual Revenue

$46,802

AirDNA projects $149/night at 86% occupancy ($46,802).

BNB Calc projects a 86% occupancy rate, $149 rate per night.

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

Return Metrics

69.89% 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)	$4,718	$9,436	$14,154	$18,872	$23,590	$47,180	$141,541
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	$4,718	$9,436	$14,154	$18,872	$23,590	$47,180	$141,541

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

69.89%

Payback Period Days

522

Return on Investment

69.89%

130 E Chapman Ave Fullerton, California, 92832

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Fullerton

Zoning

Laws

$46,802

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,718

Profit

Revenue

$46,802

Operating Expenses

$13,284

Operating Income

$33,518

Net Effective Rent

$28,800

Profit (Cash Flow)

$4,718

$6,750

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,500

Total

$6,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

69.89%

Payback Period Days

522