BNBCalc.com Rental Arbitrage Analysis Report of 20304 E Pacific Coast Hwy, Malibu, CA 90265, USA

1 bed • 1 bath • 5 guests • $0

BNB

Calc

Return Metrics

-76.17% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-76.17%

Payback Period Days

0

Return on Investment

-76.17%

Annual Revenue

$128,361

AirDNA projects $764/night at 46% occupancy ($128,361).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,601

Annual Expenses

$19,207

Utilities

$0

Internet + TV

$0

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$1,280

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$1,070

Management & Platform Fees

$321

Platform Fee (i.e. Airbnb)

$321

Property Manager Fee

$0

property-location

20304 E Pacific Coast Hwy Malibu, California, 90265

1 bed • 1 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$128,361

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-76.17%

Payback Period Days

0