BNBCalc Short Term Rental Rental Arbitrage Analysis 1322 Felspar St, San Diego, CA 92109, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$54,717

Profit (Cash Flow)

$10,524

Cash on Cash Return

152.5%

Annual Revenue

$54,717

AirDNA projects $211/night at 71% occupancy ($54,717).

BNB Calc projects a 71% occupancy rate, $211 rate per night.

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

Return Metrics

152.52% 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)	$10,523	$21,047	$31,571	$42,095	$52,619	$105,239	$315,719
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	$10,523	$21,047	$31,571	$42,095	$52,619	$105,239	$315,719

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

152.52%

Payback Period Days

239

Return on Investment

152.52%

1322 Felspar St San Diego, California, 92109

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$54,717

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,524

Profit

Revenue

$54,717

Operating Expenses

$13,593

Operating Income

$41,124

Net Effective Rent

$30,600

Profit (Cash Flow)

$10,524

$6,900

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,650

Total

$6,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

152.52%

Payback Period Days

239