BNBCalc.com Rental Arbitrage Analysis Report of 580 N Wake Forest Dr, Anaheim, CA 92801, USA

2 bed • 1.5 bath • 5 guests • $2,500

BNB

Calc

Return Metrics

-0.15% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.15%

Payback Period Days

0

Return on Investment

-0.15%

Annual Revenue

$48,260

AirDNA projects $181/night at 73% occupancy ($48,259).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,523

Annual Expenses

$18,274

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$962

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$402

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

Property Manager Fee

$0

580 N Wake Forest Dr Anaheim, California, 92801-5376

2 bed • 1.5 bath • 5 guests • $2,500

Annual Revenue

$48,260

Profit (Cash Flow)

-$14

No payback period

Cash on Cash Return

-0.2%

Annual Revenue

$48,260

AirDNA projects $181/night at 73% occupancy ($48,260)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.15% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-0.15%

Payback Period Days

0