BNBCalc.com Rental Arbitrage Analysis Report of 2085 San Diego Ave, San Diego, CA 92110, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

19.97% cash on cash return is a great return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.97%

Payback Period Days

1828

Return on Investment

19.97%

Annual Revenue

$34,516

AirDNA projects $150/night at 63% occupancy ($34,515).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,374

Annual Expenses

$16,487

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$848

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$288

Management & Platform Fees

$86

Platform Fee (i.e. Airbnb)

$86

Property Manager Fee

$0

property-location

2085 San Diego Ave San Diego, California, 92110-2171

1 bed • 1 bath • 2 guests • $1,400

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$34,516

Profit (Cash Flow)

$1,229

Payback in 1828 days

Cash on Cash Return

20.0%

Annual Revenue

$34,516

AirDNA projects $150/night at 63% occupancy ($34,515).

Occupancy Rate

Avg Daily Rate

Return Metrics

19.97% cash on cash return is a great return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

19.97%

Payback Period Days

1828