BNBCalc Short Term Rental Rental Arbitrage Analysis 3066 North Park Way, San Diego, CA, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$46,488

Profit (Cash Flow)

-$955

Cash on Cash Return

-13.9%

Annual Revenue

$46,488

AirDNA projects $172/night at 74% occupancy ($46,488).

BNB Calc projects a 74% occupancy rate, $172 rate per night.

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

Return Metrics

-13.94% 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)	-$955	-$1,910	-$2,865	-$3,820	-$4,776	-$9,552	-$28,656
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	-$955	-$1,910	-$2,865	-$3,820	-$4,776	-$9,552	-$28,656

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.94%

Payback Period Days

Return on Investment

-13.94%

3066 N Park Way San Diego, California, 92104-3625

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$46,488

Annual Revenue

Projected nightly rate is $172/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$955

Profit

Revenue

$46,488

Operating Expenses

$17,443

Operating Income

$29,045

Net Effective Rent

$30,000

Profit (Cash Flow)

-$955

$6,850

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,600

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-13.94%

Payback Period Days