BNBCalc Short Term Rental Rental Arbitrage Analysis 986 Ventura Ave

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$59,604

Profit (Cash Flow)

-$2,133

Cash on Cash Return

-24.8%

Annual Revenue

$59,604

AirDNA projects $343/night at 62% occupancy ($77,672). Airbtics projects $265/night at 62% occupancy ($60,009). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $263 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,177	$56,093	$81,182	$91,769
Occupancy	58%	61%	76%	79%
Nightly Rate	$194	$196	$347	$407

Return Metrics

-24.79% 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)	-$2,132	-$4,265	-$6,397	-$8,530	-$10,662	-$21,325	-$63,975
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	-$2,132	-$4,265	-$6,397	-$8,530	-$10,662	-$21,325	-$63,975

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.79%

Payback Period Days

Return on Investment

-24.79%

986 Ventura Ave Simi Valley, California, 93065-3230

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,499

Zestimate

Simi Valley

Zoning

Laws

$59,604

Annual Revenue

BNBCalc predicts this property will get $265 per night with 62% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

-$2,133

Profit

Revenue

$59,604

Operating Expenses

$19,749

Operating Income

$39,855

Net Effective Rent

$41,988

Profit (Cash Flow)

-$2,133

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-24.79%

Payback Period Days