BNBCalc Short Term Rental Rental Arbitrage Analysis 4772 Donna Drive, La Palma, California 90623, United States

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$90,398

Profit (Cash Flow)

$20,446

Cash on Cash Return

141.0%

Annual Revenue

$90,398

AirDNA projects $266/night at 75% occupancy ($72,866).

BNB Calc projects a 75% occupancy rate, $330 rate per night.

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

Return Metrics

141% 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)	$20,446	$40,892	$61,338	$81,784	$102,230	$204,461	$613,384
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	$20,446	$40,892	$61,338	$81,784	$102,230	$204,461	$613,384

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

141%

Payback Period Days

259

Return on Investment

141%

4772 Donna Dr La Palma, California, 90623-1616

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$90,398

Annual Revenue

Projected nightly rate is $266/night at 75% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,446

Profit

Revenue

$90,398

Operating Expenses

$23,152

Operating Income

$67,246

Net Effective Rent

$46,800

Profit (Cash Flow)

$20,446

$14,500

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$4,000

Total

$14,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

141%

Payback Period Days

259

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -