BNBCalc Short Term Rental Rental Arbitrage Analysis 320 N Palm Dr

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$59,933

Profit (Cash Flow)

-$4,558

Cash on Cash Return

-69.1%

Annual Revenue

$59,933

AirDNA projects $455/night at 57% occupancy ($94,726). Airbtics projects $269/night at 61% occupancy ($59,932). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $269 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,040	$62,735	$91,950	$119,349
Occupancy	34%	56%	98%	100%
Nightly Rate	$238	$272	$306	$316

Seasonality (Profit by Month)

Return Metrics

-69.06% 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)	-$4,558	-$9,116	-$13,675	-$18,233	-$22,791	-$45,583	-$136,751
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	-$4,558	-$9,116	-$13,675	-$18,233	-$22,791	-$45,583	-$136,751

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-69.06%

Payback Period Days

Return on Investment

-69.06%

320 N Palm Dr Beverly Hills, California, 90210-4181

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,351

Zestimate

$59,933

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $455/night at 57% occupancy.Projected nightly rate is $269/night at 61% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

-$4,558

Profit

Revenue

$59,933

Operating Expenses

$19,791

Operating Income

$40,142

Net Effective Rent

$44,700

Profit (Cash Flow)

-$4,558

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-69.06%

Payback Period Days