BNBCalc Short Term Rental Rental Arbitrage Analysis 528 West 10th Street, Long Beach, California 90813, United States

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$70,390

Profit (Cash Flow)

$5,439

Cash on Cash Return

44.2%

Annual Revenue

$70,390

AirDNA projects $292/night at 66% occupancy ($70,389).

BNB Calc projects a 66% occupancy rate, $292 rate per night.

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

Return Metrics

44.22% 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)	$5,439	$10,878	$16,317	$21,756	$27,195	$54,391	$163,174
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	$5,439	$10,878	$16,317	$21,756	$27,195	$54,391	$163,174

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.22%

Payback Period Days

825

Return on Investment

44.22%

528 W 10th St Long Beach, California, 90813-4105

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Long Beach

Guide

Zoning

Market

Guide

Laws

Market Data

$70,390

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,439

Profit

Revenue

$70,390

Operating Expenses

$20,551

Operating Income

$49,839

Net Effective Rent

$44,400

Profit (Cash Flow)

$5,439

$12,300

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,800

Total

$12,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

44.22%

Payback Period Days

825

Property Overview

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

Lot size:

3,503 sqft

Year built:

1929

Size:

2,459 sqft

Type:

OTHER

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Commercial Office/Residential (Mixed Use)

Stories: 1

Lot size: 3,503 sqft

Building area: 2,459 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: LBPD10

Land Use: Commercial

Parcel Number: 7272-009-002

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $950,000

County Est. Land Value: -

Assessed Land Value: $540,000

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/08/21	$0	0%	Peter Cavorsi
12/08/21	$950,000	0%	Peter Cavorsi
07/15/19	$550,000	0%	Nicola Spano

Ownership

Name: Peter Cavorsi

Owner Occupied: Yes

Owner Mailing Address: 528 W 10th St, Long Beach, Ca 90813

Years Owned: 16

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: Yes

Foreclosure: No