BNBCalc Short Term Rental Rental Arbitrage Analysis 1941 Columbia St, San Diego, CA 92101, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$46,967

Profit (Cash Flow)

$2,461

Cash on Cash Return

37.3%

Annual Revenue

$46,967

AirDNA projects $167/night at 77% occupancy ($46,966).

BNB Calc projects a 77% occupancy rate, $167 rate per night.

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

Return Metrics

37.28% 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)	$2,461	$4,922	$7,383	$9,844	$12,305	$24,610	$73,831
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	$2,461	$4,922	$7,383	$9,844	$12,305	$24,610	$73,831

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.28%

Payback Period Days

979

Return on Investment

37.28%

1941 Columbia St San Diego, California, 92101-2201

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$46,967

Annual Revenue

Projected nightly rate is $167/night at 77% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,461

Profit

Revenue

$46,967

Operating Expenses

$17,506

Operating Income

$29,461

Net Effective Rent

$27,000

Profit (Cash Flow)

$2,461

$6,600

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,350

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

37.28%

Payback Period Days

979