BNBCalc.com Rental Arbitrage Analysis Report of 451 E Lincoln Ave, Escondido, CA 92026, USA

3 bed • 1.5 bath • 7 guests • $0

BNB

Calc

Return Metrics

361.43% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

361.43%

Payback Period Days

101

Return on Investment

361.43%

Annual Revenue

$113,372

AirDNA projects $388/night at 82% occupancy ($116,206).

User selected values for this report: 80% occupancy rate, $388 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,178

Annual Expenses

$26,138

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,505

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$945

Management & Platform Fees

$283

Platform Fee (i.e. Airbnb)

$283

Property Manager Fee

$0

property-location

451 E Lincoln Ave Escondido, California, 92026-3135

3 bed • 1.5 bath • 7 guests

Agent

Inquire about this property

Contact Agent

$113,372

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

361.43%

Payback Period Days

101