BNBCalc.com Rental Arbitrage Analysis Report of 2161 Pinewood Dr, South Lake Tahoe, CA 96150, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

186.14% 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

186.14%

Payback Period Days

196

Return on Investment

186.14%

Annual Revenue

$76,270

AirDNA projects $394/night at 53% occupancy ($76,270).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,826

Annual Expenses

$21,915

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,196

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$636

Management & Platform Fees

$191

Platform Fee (i.e. Airbnb)

$191

Property Manager Fee

$0

property-location

2161 Pinewood Dr South Lake Tahoe, California, 96150-5146

3 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$76,270

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

186.14%

Payback Period Days

196