BNBCalc.com Rental Arbitrage Analysis Report of 13999 Marquesas Way, Marina Del Rey, CA 90292, USA

1 bed • 1 bath • 8 guests • $0

BNB

Calc

Return Metrics

374.45% 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

374.45%

Payback Period Days

97

Return on Investment

374.45%

Annual Revenue

$78,630

AirDNA projects $312/night at 69% occupancy ($78,629).

User selected values for this report: 69% occupancy rate, $312 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,802

Annual Expenses

$21,622

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,215

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$655

Management & Platform Fees

$197

Platform Fee (i.e. Airbnb)

$197

Property Manager Fee

$0

property-location

13999 Marquesas Way Marina del Rey, California, 90292

1 bed • 1 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$78,630

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

374.45%

Payback Period Days

97