BNBCalc Short Term Rental Rental Arbitrage Analysis 327 6th St, Huntington Beach, CA, 92648

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$63,567

Profit (Cash Flow)

$13,303

Cash on Cash Return

305.8%

Annual Revenue

$63,567

AirDNA projects $279/night at 74% occupancy ($75,408). Airbtics projects $229/night at 76% occupancy ($63,567). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 76% occupancy rate, $229 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,544	$73,171	$87,003	$95,177
Occupancy	74%	75%	83%	88%
Nightly Rate	$172	$257	$272	$280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Two Bungalows! Downtown HB 1/2 mi. Sand/pier/Main	$110,240	$287	99%	1	2	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (140)
Adorable 1 bed, 1 bath, guest house near beach	$73,336	$259	74%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (132)
OCEAN VIEW\|Steps to the Beach, Main St. & Pac City	$82,223	$277	75%	1	1	31	$125	❌	❌	✅	Y / Y	⭐️ 5 (147)
Steps to the Beach, Main St. & Pacific City - 1BR	$80,967	$280	74%	1	1	31	$125	❌	❌	✅	Y / Y	⭐️ 5 (159)
Guest unit 1 bedroom - private entrance	$44,352	$146	83%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (157)
Steps To Beach, Main St, Pac City \| BBQ \| Firepit	$74,542	$256	75%	1	1	31	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
In The Heart of Downtown! HB! Walk to Beach & More	$39,126	$147	72%	1	1	31	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Beach Retreat Main Street Surf City	$74,940	$235	84%	1	1	30	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (10)
Private, Clean, Cozy, Updated: The Oasis @ HB	$38,000	$258	40%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (14)
Huntington Beach Hideaway: Parking & Wi-Fi	$51,304	$152	87%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (20)

Return Metrics

305.82% 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)	$13,303	$26,606	$39,910	$53,213	$66,516	$133,033	$399,100
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	$13,303	$26,606	$39,910	$53,213	$66,516	$133,033	$399,100

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

305.82%

Payback Period Days

119

Return on Investment

305.82%

327 6th St Huntington Beach, California, 92648

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,551

Zestimate

Huntington Beach

Guide

Zoning

Guide

Laws

$63,567

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $279/night at 74% occupancy.Projected nightly rate is $229/night at 76% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$66,903

Avg annual revenue

76%

Avg occupancy rate

$229

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$60k

$85k

$110k

$13,303

Profit

Revenue

$63,567

Operating Expenses

$20,264

Operating Income

$43,303

Net Effective Rent

$30,000

Profit (Cash Flow)

$13,303

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

305.82%

Payback Period Days

119