BNBCalc Short Term Rental Rental Arbitrage Analysis 19891 Beach Blvd, Huntington Beach, CA 92648, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$46,116

Profit (Cash Flow)

-$715

Cash on Cash Return

-10.5%

Annual Revenue

$46,116

AirDNA projects $214/night at 59% occupancy ($46,115).

BNB Calc projects a 59% occupancy rate, $214 rate per night.

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

Return Metrics

-10.51% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$715	-$1,430	-$2,146	-$2,861	-$3,576	-$7,153	-$21,460
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	-$715	-$1,430	-$2,146	-$2,861	-$3,576	-$7,153	-$21,460

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.51%

Payback Period Days

Return on Investment

-10.51%

19891 Beach Blvd Huntington Beach, California, 92648

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Huntington Beach

Guide

Zoning

Guide

Laws

$46,116

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$715

Profit

Revenue

$46,116

Operating Expenses

$17,395

Operating Income

$28,721

Net Effective Rent

$29,436

Profit (Cash Flow)

-$715

$6,803

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,553

Total

$6,803

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-10.51%

Payback Period Days