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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

362.62%

Payback Period Days

100

Return on Investment

362.62%

460 Chinquapin Ave Carlsbad, California, 92008-4103

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Carlsbad

Zoning

Laws

$137,240

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Cash on Cash Return

362.62%

Payback Period Days

100