BNBCalc Short Term Rental Rental Arbitrage Analysis 137 S J St, Lompoc, CA 93436, USA

5 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$93,137

Profit (Cash Flow)

$27,869

Cash on Cash Return

170.2%

Annual Revenue

$93,137

AirDNA projects $462/night at 66% occupancy ($111,370).

BNB Calc projects a 60% occupancy rate, $425 rate per night.

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

Return Metrics

170.19% 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)	$27,869	$55,738	$83,608	$111,477	$139,346	$278,693	$836,081
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	$27,869	$55,738	$83,608	$111,477	$139,346	$278,693	$836,081

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

170.19%

Payback Period Days

214

Return on Investment

170.19%

137 S J St Lompoc, California, 93436-6726

5 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$93,137

Annual Revenue

AirDNA projects $462/night at 66% occupancy ($111,370.2).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,869

Profit

Revenue

$93,137

Operating Expenses

$21,468

Operating Income

$71,669

Net Effective Rent

$43,800

Profit (Cash Flow)

$27,869

$16,375

Cash Investment

Renos & Furnishing

$12,625

Setup Costs

$3,750

Total

$16,375

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

170.19%

Payback Period Days

214