BNBCalc.com Rental Arbitrage Analysis Report of 1706 Newburgh Ct, Fairfield, CA 94534, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

387.44% 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

387.44%

Payback Period Days

94

Return on Investment

387.44%

Annual Revenue

$99,098

AirDNA projects $476/night at 57% occupancy ($99,098).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,844

Annual Expenses

$22,123

Utilities

$490

Internet + TV

$100

Water/Sewer

$70

Garbage

$100

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,106

Rental Insurance

$10

HOA

$20

Landscaping

$0

Ongoing Repairs

$50

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$826

Management & Platform Fees

$248

Platform Fee (i.e. Airbnb)

$248

Property Manager Fee

$0

property-location

1706 Newburgh Ct Fairfield, California, 94534-3323

3 bed • 2 bath • 6 guests • $2,750

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$99,098

Profit (Cash Flow)

$43,975

Payback in 94 days

Cash on Cash Return

387.4%

Annual Revenue

$99,098

AirDNA projects $476/night at 57% occupancy ($99,098).

Occupancy Rate

Avg Daily Rate

Return Metrics

387.44% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

387.44%

Payback Period Days

94