BNBCalc Short Term Rental Rental Arbitrage Analysis 3050 Rue D’Orleans #332, San Diego, CA 92110, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$65,470

Profit (Cash Flow)

$20,959

Cash on Cash Return

310.5%

Annual Revenue

$65,470

AirDNA projects $239/night at 75% occupancy ($65,469).

BNB Calc projects a 75% occupancy rate, $239 rate per night.

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

Return Metrics

310.5% 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)	$20,958	$41,917	$62,876	$83,835	$104,794	$209,588	$628,766
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	$20,958	$41,917	$62,876	$83,835	$104,794	$209,588	$628,766

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

310.5%

Payback Period Days

117

Return on Investment

310.5%

3050 Rue D’Orleans San Diego, California, 92110

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$65,470

Annual Revenue

Projected nightly rate is $239/night at 75% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,959

Profit

Revenue

$65,470

Operating Expenses

$15,711

Operating Income

$49,759

Net Effective Rent

$28,800

Profit (Cash Flow)

$20,959

$6,750

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,500

Total

$6,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

310.5%

Payback Period Days

117