BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 460 Chinquapin Ave, Carlsbad, CA 92008, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Report by:

westcoasthomestays@gmail.com

Annual Revenue

$137,240

Profit (Cash Flow)

$47,503

Cash on Cash Return

362.6%

Annual Revenue

$137,240

AirDNA projects $501/night at 75% occupancy ($137,240).

BNB Calc projects a 75% occupancy rate, $501 rate per night.

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


Return Metrics

362.62% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$47,503$95,006$142,509$190,012$237,516$475,032$1,425,096
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$47,503$95,006$142,509$190,012$237,516$475,032$1,425,096

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

362.62%

Payback Period Days

100

Return on Investment

362.62%

property-location

460 Chinquapin Ave Carlsbad, California, 92008-4103

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

Carlsbad

Zoning


Laws

$137,240

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$47,503

Profit

Revenue

$137,240

Operating Expenses

$21,937

Operating Income

$115,303

Net Effective Rent

$67,800

Profit (Cash Flow)

$47,503

$13,100

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$2,600

Total

$13,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

362.62%

Payback Period Days

100