BNBCalc.com Rental Arbitrage Analysis Report of 1118 S Myers St, Oceanside, CA 92054, USA

1 bed • 1 bath • 6 guests • $2,500

BNB

Calc

Return Metrics

261.19% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

261.19%

Payback Period Days

139

Return on Investment

261.19%

Annual Revenue

$68,841

AirDNA projects $248/night at 76% occupancy ($68,841).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,746

Annual Expenses

$20,949

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,134

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$574

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

Property Manager Fee

$0

1118 S Myers St Oceanside, California, 92054-4984

1 bed • 1 bath • 6 guests • $2,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$68,841

Profit (Cash Flow)

$17,892

Payback in 139 days

Cash on Cash Return

261.2%

Annual Revenue

$68,841

AirDNA projects $248/night at 76% occupancy ($68,841)

Occupancy Rate

Avg Daily Rate

Return Metrics

261.19% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

261.19%

Payback Period Days

139