BNBCalc.com Rental Arbitrage Analysis Report of 3801 Marquette Pl, San Diego, CA 92106, USA

1 bed • 1 bath • 2 guests • $2,650

BNB

Calc

Return Metrics

-32.67% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-32.67%

Payback Period Days

0

Return on Investment

-32.67%

Annual Revenue

$47,715

AirDNA projects $184/night at 71% occupancy ($47,715).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,517

Annual Expenses

$18,203

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$958

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$398

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

Property Manager Fee

$0

3801 Marquette Pl San Diego, California, 92106

1 bed • 1 bath • 2 guests • $2,650

Annual Revenue

$47,715

Profit (Cash Flow)

-$2,288

No payback period

Cash on Cash Return

-32.7%

Annual Revenue

$47,715

AirDNA projects $184/night at 71% occupancy ($47,715)

Occupancy Rate

Avg Daily Rate

Return Metrics

-32.67% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-32.67%

Payback Period Days

0