BNBCalc.com Rental Arbitrage Analysis Report of 5419 Baja Dr, San Diego, CA 92115, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

289.25% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

289.25%

Payback Period Days

126

Return on Investment

289.25%

Annual Revenue

$123,664

AirDNA projects $513/night at 66% occupancy ($123,664).

User selected values for this report: 66% occupancy rate, $513 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,290

Annual Expenses

$27,476

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,591

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,031

Management & Platform Fees

$309

Platform Fee (i.e. Airbnb)

$309

Property Manager Fee

$0

property-location

5419 Baja Dr San Diego, California, 92115-2232

4 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$123,664

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

289.25%

Payback Period Days

126