BNBCalc.com Rental Arbitrage Analysis Report of 1563 Ionian St, San Diego, CA 92154, USA

4 bed • 1 bath • 8 guests • $0

BNB

Calc

Return Metrics

90.88% 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

90.88%

Payback Period Days

401

Return on Investment

90.88%

Annual Revenue

$69,119

AirDNA projects $332/night at 57% occupancy ($69,118).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,749

Annual Expenses

$20,985

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,136

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$576

Management & Platform Fees

$173

Platform Fee (i.e. Airbnb)

$173

Property Manager Fee

$0

property-location

1563 Ionian St San Diego, California, 92154-2728

4 bed • 1 bath • 8 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$69,119

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

90.88%

Payback Period Days

401