BNBCalc Short Term Rental Rental Arbitrage Analysis 241 Country Club Dr

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$37,069

Profit (Cash Flow)

-$4,518

Cash on Cash Return

-52.5%

Annual Revenue

$37,069

AirDNA projects $199/night at 51% occupancy ($37,068).

BNB Calc projects a 51% occupancy rate, $199 rate per night.

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

Return Metrics

-52.53% 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)	-$4,518	-$9,036	-$13,554	-$18,073	-$22,591	-$45,183	-$135,549
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	-$4,518	-$9,036	-$13,554	-$18,073	-$22,591	-$45,183	-$135,549

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-52.53%

Payback Period Days

Return on Investment

-52.53%

241 Country Club Dr Colusa, California, 95932-3253

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,064

Zestimate

$37,069

Annual Revenue

Projected nightly rate is $199/night at 51% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,518

Profit

Revenue

$37,069

Operating Expenses

$16,819

Operating Income

$20,250

Net Effective Rent

$24,768

Profit (Cash Flow)

-$4,518

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-52.53%

Payback Period Days