BNBCalc.com Rental Arbitrage Analysis Report of 137 S J St, Lompoc, CA 93436, USA

5 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Return Metrics

170.19% 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

170.19%

Payback Period Days

214

Return on Investment

170.19%

Annual Revenue

$93,137

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

User selected values for this report: 60% occupancy rate, $425 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,789

Annual Expenses

$21,468

Utilities

$570

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$350

Gas

$0

Other

$50

Maintenance

$986

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$776

Management & Platform Fees

$233

Platform Fee (i.e. Airbnb)

$233

Property Manager Fee

$0

property-location

137 S J St Lompoc, California, 93436-6726

5 bed • 2.5 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$93,137

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

170.19%

Payback Period Days

214