BNBCalc.com Rental Arbitrage Analysis Report of 6730 Indio Way, San Diego, CA 92126, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Return Metrics

8.27% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.27%

Payback Period Days

4414

Return on Investment

8.27%

Annual Revenue

$93,298

AirDNA projects $412/night at 62% occupancy ($93,297).

User selected values for this report: 62% occupancy rate, $412 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,961

Annual Expenses

$23,529

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,337

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$777

Management & Platform Fees

$233

Platform Fee (i.e. Airbnb)

$233

Property Manager Fee

$0

property-location

6730 Indio Way San Diego, California, 92126-6113

4 bed • 3 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$93,298

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

8.27%

Payback Period Days

4414