BNBCalc.com Rental Arbitrage Analysis Report of 6346 Falls Way, San Diego, CA 92115, USA

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

285.88% 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

285.88%

Payback Period Days

127

Return on Investment

285.88%

Annual Revenue

$138,113

AirDNA projects $518/night at 73% occupancy ($138,113).

User selected values for this report: 73% occupancy rate, $518 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,446

Annual Expenses

$29,355

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,711

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,151

Management & Platform Fees

$345

Platform Fee (i.e. Airbnb)

$345

Property Manager Fee

$0

property-location

6346 Falls Way San Diego, California, 92115

4 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$138,113

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

285.88%

Payback Period Days

127