BNBCalc Short Term Rental Rental Arbitrage Analysis 5113 Wilts Pl, San Diego, CA 92117, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

manager@goldenchildcompany.com

Annual Revenue

$142,993

Profit (Cash Flow)

$53,604

Cash on Cash Return

344.7%

Annual Revenue

$142,993

AirDNA projects $522/night at 75% occupancy ($142,993).

BNB Calc projects a 75% occupancy rate, $522 rate per night.

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

Return Metrics

344.71% 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)	$53,603	$107,207	$160,811	$214,415	$268,019	$536,039	$1,608,117
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	$53,603	$107,207	$160,811	$214,415	$268,019	$536,039	$1,608,117

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

344.71%

Payback Period Days

105

Return on Investment

344.71%

5113 Wilts Pl San Diego, California, 92117-4036

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$142,993

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$53,604

Profit

Revenue

$142,993

Operating Expenses

$29,989

Operating Income

$113,004

Net Effective Rent

$59,400

Profit (Cash Flow)

$53,604

$15,550

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$5,050

Total

$15,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

344.71%

Payback Period Days

105