BNBCalc.com Rental Arbitrage Analysis Report of 2026 Fantero Ave, Escondido, CA 92029, USA

3 bed • 2 bath • 6 guests • $3,995

BNB

Calc

Return Metrics

133.71% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

133.71%

Payback Period Days

273

Return on Investment

133.71%

Annual Revenue

$88,254

AirDNA projects $331/night at 73% occupancy ($88,253).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,956

Annual Expenses

$23,473

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,295

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$735

Management & Platform Fees

$221

Platform Fee (i.e. Airbnb)

$221

Property Manager Fee

$0

2026 Fantero Ave

Escondido, California, 92029-4218

3 bed • 2 bath • 6 guests • $3,995

Annual Revenue

$88,254

Profit (Cash Flow)

$16,841

Payback in 273 days

Cash on Cash Return

133.7%

Annual Revenue

$88,254

AirDNA projects $331/night at 73% occupancy ($88,254)

Occupancy Rate

Avg Daily Rate

Return Metrics

133.71% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

133.71%

Payback Period Days

273