BNBCalc.com Rental Arbitrage Analysis Report of 7482 Canyon Breeze Dr, San Diego, CA 92126, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Return Metrics

115.56% 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

115.56%

Payback Period Days

316

Return on Investment

115.56%

Annual Revenue

$101,611

AirDNA projects $535/night at 52% occupancy ($101,610).

User selected values for this report: 52% occupancy rate, $535 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,051

Annual Expenses

$24,609

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,407

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$847

Management & Platform Fees

$254

Platform Fee (i.e. Airbnb)

$254

Property Manager Fee

$0

property-location

7482 Canyon Breeze Dr San Diego, California, 92126-2087

4 bed • 3 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$101,611

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

115.56%

Payback Period Days

316