BNBCalc Short Term Rental Rental Arbitrage Analysis 1893 Union St unit 124, Anaheim, CA 92805, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$64,013

Profit (Cash Flow)

$4,691

Cash on Cash Return

47.4%

Annual Revenue

$64,013

AirDNA projects $254/night at 69% occupancy ($64,012).

BNB Calc projects a 69% occupancy rate, $254 rate per night.

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

Return Metrics

47.38% 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)	$4,691	$9,382	$14,073	$18,764	$23,455	$46,910	$140,730
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	$4,691	$9,382	$14,073	$18,764	$23,455	$46,910	$140,730

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.38%

Payback Period Days

770

Return on Investment

47.38%

1893 Union St Anaheim, California, 92805

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Anaheim

Guide

Zoning

Market

Guide

Laws

Market Data

$64,013

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,691

Profit

Revenue

$64,013

Operating Expenses

$19,722

Operating Income

$44,291

Net Effective Rent

$39,600

Profit (Cash Flow)

$4,691

$9,900

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$3,400

Total

$9,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

47.38%

Payback Period Days

770