BNBCalc Short Term Rental Rental Arbitrage Analysis 24764 West Saddle Peak Road, Malibu, California 90265, United States

4 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$342,343

Profit (Cash Flow)

$136,439

Cash on Cash Return

584.3%

Annual Revenue

$342,343

AirDNA projects $1,339/night at 70% occupancy ($342,343).

BNB Calc projects a 70% occupancy rate, $1,339 rate per night.

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

Return Metrics

584.31% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$136,438	$272,877	$409,315	$545,754	$682,192	$1,364,385	$4,093,157
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	$136,438	$272,877	$409,315	$545,754	$682,192	$1,364,385	$4,093,157

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

584.31%

Payback Period Days

Return on Investment

584.31%

24764 W Saddle Peak Rd Malibu, California, 90265-3042

4 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$342,343

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$136,439

Profit

Revenue

$342,343

Operating Expenses

$55,905

Operating Income

$286,439

Net Effective Rent

$150,000

Profit (Cash Flow)

$136,439

$23,350

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$12,600

Total

$23,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

584.31%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

45,508 sqft

Year built:

1994

Size:

4,089 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: Single Family Residence

Stories: 0

Lot size: 45,508 sqft

Building area: 4,089 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: LCA11*

Land Use: Residential

Parcel Number: 4453-025-042

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $1,879,350

County Est. Land Value: -

Assessed Land Value: $1,530,000

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
09/08/22	$0	0%	Jackpaul Molinier, Jack Paul Molinier Trust
09/08/22	$0	0%	Jackpaul Molinier, Jack Paul Molinier Trust
01/28/21	$1,842,500	0%	Jack Molinier
Invalid Date	$0	0%	Alan R Adelman, Cathy Adelman
Invalid Date	$0	0%	Adelman Alan R
Invalid Date	$208,000	55%	Adelman Alan R&C
Invalid Date	$0	0%	Philip Stone

Ownership

Name: Molinier, Jackpaul & Jack Paul Moli

Owner Occupied: No

Owner Mailing Address: 6600 Shoup Ave, West Hills, Ca 91307

Years Owned: 28

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: Yes

Foreclosure: N/A

Schools

Middle School: Alice C. Stelle Middle School with 7/10 star rating
High School: Calabasas High School with 8/10 star rating