BNBCalc.com Rental Arbitrage Analysis Report of 1356 W Paseo Del Mar, San Pedro, CA 90731, USA

3 bed • 2 bath • 3 guests • $5,500

BNB

Calc

Return Metrics

54.83% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

54.83%

Payback Period Days

666

Return on Investment

54.83%

Annual Revenue

$98,543

AirDNA projects $380/night at 71% occupancy ($98,542).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,068

Annual Expenses

$24,811

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,381

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$821

Management & Platform Fees

$246

Platform Fee (i.e. Airbnb)

$246

Property Manager Fee

1356 W Paseo Del Mar Los Angeles, California, 90731-6051

3 bed • 2 bath • 3 guests • $5,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$98,543

Profit (Cash Flow)

$7,732

Payback in 666 days

Cash on Cash Return

54.8%

Annual Revenue

$98,543

AirDNA projects $380/night at 71% occupancy ($98,543)

Occupancy Rate

Avg Daily Rate

Return Metrics

54.83% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

54.83%

Payback Period Days

666