BNBCalc Short Term Rental Rental Arbitrage Analysis 5416 Fair Ave, North Hollywood, CA, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$43,314

Profit (Cash Flow)

-$1,269

Cash on Cash Return

-27.9%

Annual Revenue

$43,314

AirDNA projects $177/night at 67% occupancy ($43,314).

BNB Calc projects a 67% occupancy rate, $177 rate per night.

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

Return Metrics

-27.9% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,268	-$2,537	-$3,805	-$5,074	-$6,342	-$12,685	-$38,057
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	-$1,268	-$2,537	-$3,805	-$5,074	-$6,342	-$12,685	-$38,057

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-27.9%

Payback Period Days

Return on Investment

-27.9%

5416 Fair Ave Los Angeles, California, 91601

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$43,314

Annual Revenue

AirDNA projects $177/night at 67% occupancy ($43,314.28).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,269

Profit

Revenue

$43,314

Operating Expenses

$17,031

Operating Income

$26,283

Net Effective Rent

$27,552

Profit (Cash Flow)

-$1,269

$4,546

Cash Investment

Renos & Furnishing

$2,150

Setup Costs

$2,396

Total

$4,546

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-27.9%

Payback Period Days