BNBCalc Short Term Rental Rental Arbitrage Analysis 670 20th St, San Diego, CA 92102, USA

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$52,643

Profit (Cash Flow)

-$14,801

Cash on Cash Return

-140.0%

Annual Revenue

$52,643

AirDNA projects $203/night at 71% occupancy ($52,642).

BNB Calc projects a 71% occupancy rate, $203 rate per night.

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

Return Metrics

-139.96% 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)	-$14,800	-$29,601	-$44,402	-$59,203	-$74,004	-$148,009	-$444,027
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	-$14,800	-$29,601	-$44,402	-$59,203	-$74,004	-$148,009	-$444,027

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-139.96%

Payback Period Days

Return on Investment

-139.96%

670 20th St San Diego, California, 92102-2811

2 bed • 1.5 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$52,643

Annual Revenue

AirDNA projects $203/night at 71% occupancy ($52,642.61).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$14,801

Profit

Revenue

$52,643

Operating Expenses

$18,244

Operating Income

$34,399

Net Effective Rent

$49,200

Profit (Cash Flow)

-$14,801

$10,575

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$4,200

Total

$10,575

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-139.96%

Payback Period Days