BNBCalc Short Term Rental Rental Arbitrage Analysis 5241 Remington Rd

7 bed • 5 bath • 17 guests • $0

BNB

Calc

Annual Revenue

$193,251

Profit (Cash Flow)

$58,928

Cash on Cash Return

339.6%

Annual Revenue

$193,251

AirDNA projects $962/night at 55% occupancy ($193,250).

BNB Calc projects a 55.00000000000001% occupancy rate, $962 rate per night.

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

Return Metrics

339.64% 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)	$58,928	$117,856	$176,784	$235,712	$294,640	$589,280	$1,767,840
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	$58,928	$117,856	$176,784	$235,712	$294,640	$589,280	$1,767,840

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

339.64%

Payback Period Days

107

Return on Investment

339.64%

5241 Remington Rd San Diego, California, 92115-1138

7 bed • 5 bath • 17 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,647

Zestimate

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$193,251

Annual Revenue

Projected nightly rate is $962/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$58,928

Profit

Revenue

$193,251

Operating Expenses

$37,123

Operating Income

$156,128

Net Effective Rent

$97,200

Profit (Cash Flow)

$58,928

$17,350

Cash Investment

Renos & Furnishing

$17,250

Setup Costs

$100

Total

$17,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

339.64%

Payback Period Days

107