BNBCalc Short Term Rental Rental Arbitrage Analysis 3640 E 2nd St

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$40,454

Profit (Cash Flow)

$1,055

Cash on Cash Return

NaN%

Annual Revenue

$40,454

AirDNA projects $195/night at 68% occupancy ($48,431). Airbtics projects $142/night at 78% occupancy ($40,454). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 78% occupancy rate, $142 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,954	$43,499	$55,916	$64,245
Occupancy	64%	86%	95%	100%
Nightly Rate	$112	$138	$176	$186

Seasonality (Profit by Month)

Return Metrics

NaN% 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)	$1,055	$2,110	$3,166	$4,221	$5,276	$10,553	$31,660
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	$1,055	$2,110	$3,166	$4,221	$5,276	$10,553	$31,660

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

3640 E 2nd St Long Beach, CA, 90803

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Long Beach

Guide

Zoning

Market

Guide

Laws

Market Data

$40,454

Annual Revenue

BNBCalc predicts this property will get $142 per night with 78% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$1,055

Profit

Revenue

$40,454

Operating Expenses

$16,659

Operating Income

$23,795

Net Effective Rent

$22,740

Profit (Cash Flow)

$1,055

$NaN

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN