BNBCalc.com Rental Arbitrage Analysis Report of 1367 W Via Rancho Pkwy, Escondido, CA 92029, USA

4 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

166.16% 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

166.16%

Payback Period Days

219

Return on Investment

166.16%

Annual Revenue

$131,652

AirDNA projects $445/night at 81% occupancy ($131,652).

User selected values for this report: 81% occupancy rate, $445 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,376

Annual Expenses

$28,515

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,657

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,097

Management & Platform Fees

$329

Platform Fee (i.e. Airbnb)

$329

Property Manager Fee

$0

property-location

1367 W Via Rancho Pkwy Escondido, California, 92029

4 bed • 2.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$131,652

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

166.16%

Payback Period Days

219