BNBCalc.com Rental Arbitrage Analysis Report of 2211 E Orangewood Ave, Anaheim, CA 92806, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

13.41% cash on cash return is a good return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.41%

Payback Period Days

2722

Return on Investment

13.41%

Annual Revenue

$51,076

AirDNA projects $184/night at 76% occupancy ($51,075).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,553

Annual Expenses

$18,640

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$986

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$426

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

Property Manager Fee

$0

property-location

2211 E Orangewood Ave Anaheim, California, 92806-6540

1 bed • 1 bath • 2 guests • $2,625

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$51,076

Profit (Cash Flow)

$936

Payback in 2722 days

Cash on Cash Return

13.4%

Annual Revenue

$51,076

AirDNA projects $184/night at 76% occupancy ($51,075).

Occupancy Rate

Avg Daily Rate

Return Metrics

13.41% cash on cash return is a good return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

13.41%

Payback Period Days

2722