BNBCalc Short Term Rental Rental Arbitrage Analysis 1855 Evergreen Street, San Diego, California 92106, United States

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$131,619

Profit (Cash Flow)

$13,109

Cash on Cash Return

71.4%

Annual Revenue

$131,619

AirDNA projects $546/night at 66% occupancy ($131,619).

BNB Calc projects a 66% occupancy rate, $546 rate per night.

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

Return Metrics

71.43% 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)	$13,108	$26,217	$39,326	$52,435	$65,544	$131,088	$393,264
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	$13,108	$26,217	$39,326	$52,435	$65,544	$131,088	$393,264

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

71.43%

Payback Period Days

511

Return on Investment

71.43%

1855 Evergreen St San Diego, California, 92106-1903

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,700

Zestimate

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$131,619

Annual Revenue

Projected nightly rate is $546/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,109

Profit

Revenue

$131,619

Operating Expenses

$28,511

Operating Income

$103,109

Net Effective Rent

$90,000

Profit (Cash Flow)

$13,109

$18,350

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$7,600

Total

$18,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

71.43%

Payback Period Days

511

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5,500 sqft

Year built:

1956

Size:

1,928 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 0

Lot size: 5,500 sqft

Building area: 1,928 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-1:SINGLE FAM-RES

Land Use: Residential

Parcel Number: 530-354-01-00

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $899,303

County Est. Land Value: -

Assessed Land Value: $393,040

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
10/11/12	$740,000	0%	Kovtun Gordon D Trust

Ownership

Name: Kovtun Gordon D Trust

Owner Occupied: No

Owner Mailing Address: 1691 Los Altos Rd, San Diego, Ca 92109

Years Owned: 128

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: N/A