BNBCalc.com Rental Arbitrage Analysis Report of 13999 Marquesas Way, Marina Del Rey, CA 90292, USA

1 bed • 1 bath • 8 guests • $3,490

BNB

Calc

Return Metrics

359.6% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

359.6%

Payback Period Days

101

Return on Investment

359.6%

Annual Revenue

$78,630

AirDNA projects $312/night at 69% occupancy ($78,629).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,852

Annual Expenses

$22,222

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,215

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$655

Management & Platform Fees

$197

Platform Fee (i.e. Airbnb)

$197

Property Manager Fee

$0

13999 Marquesas Way

Marina del Rey, California, 90292

1 bed • 1 bath • 8 guests • $3,490

Annual Revenue

$78,630

Profit (Cash Flow)

$14,528

Payback in 101 days

Cash on Cash Return

359.6%

Annual Revenue

$78,630

AirDNA projects $312/night at 69% occupancy ($78,630)

Occupancy Rate

Avg Daily Rate

Return Metrics

359.6% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

359.6%

Payback Period Days

101