BNBCalc.com Rental Arbitrage Analysis Report of 1122 Via Francisca, San Pedro, CA 90732, USA

4 bed • 2.5 bath • 8 guests • $4,700

BNB

Calc

Return Metrics

123.71% 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

123.71%

Payback Period Days

295

Return on Investment

123.71%

Annual Revenue

$100,555

AirDNA projects $399/night at 69% occupancy ($100,555).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,089

Annual Expenses

$25,072

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,398

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$838

Management & Platform Fees

$251

Platform Fee (i.e. Airbnb)

$251

Property Manager Fee

$0

1122 Via Francisca Los Angeles, California, 90732-2305

4 bed • 2.5 bath • 8 guests • $4,700

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

$100,555

Profit (Cash Flow)

$19,083

Payback in 295 days

Cash on Cash Return

123.7%

Annual Revenue

$100,555

AirDNA projects $399/night at 69% occupancy ($100,555)

Occupancy Rate

Avg Daily Rate

Return Metrics

123.71% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

123.71%

Payback Period Days

295