BNBCalc.com Rental Arbitrage Analysis Report of 8614 Dubonnet St, San Diego, CA 92123, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

112.75% 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

112.75%

Payback Period Days

323

Return on Investment

112.75%

Annual Revenue

$83,787

AirDNA projects $310/night at 74% occupancy ($83,786).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,908

Annual Expenses

$22,892

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,258

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$698

Management & Platform Fees

$209

Platform Fee (i.e. Airbnb)

$209

Property Manager Fee

$0

property-location

8614 Dubonnet St San Diego, California, 92123-2106

3 bed • 2 bath • 6 guests • $3,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$83,787

Profit (Cash Flow)

$14,095

Payback in 323 days

Cash on Cash Return

112.8%

Annual Revenue

$83,787

AirDNA projects $310/night at 74% occupancy ($83,786).

Occupancy Rate

Avg Daily Rate

Return Metrics

112.75% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

112.75%

Payback Period Days

323