BNBCalc Short Term Rental Rental Arbitrage Analysis 1825 Titus St, San Diego, CA 92110, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$40,454

Profit (Cash Flow)

$1,595

Cash on Cash Return

25.7%

Annual Revenue

$40,454

AirDNA projects $156/night at 71% occupancy ($40,454).

BNB Calc projects a 71% occupancy rate, $156 rate per night.

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

Return Metrics

25.73% 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)	$1,595	$3,190	$4,786	$6,381	$7,976	$15,953	$47,860
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	$1,595	$3,190	$4,786	$6,381	$7,976	$15,953	$47,860

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.73%

Payback Period Days

1419

Return on Investment

25.73%

1825 Titus St San Diego, California, 92110-2139

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$40,454

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,595

Profit

Revenue

$40,454

Operating Expenses

$16,659

Operating Income

$23,795

Net Effective Rent

$22,200

Profit (Cash Flow)

$1,595

$6,200

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,950

Total

$6,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

25.73%

Payback Period Days

1419