BNBCalc.com Rental Arbitrage Analysis Report of 2211 E Orangewood Ave, Anaheim, CA 92806, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

22.01% 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

22.01%

Payback Period Days

1658

Return on Investment

22.01%

Annual Revenue

$51,076

AirDNA projects $184/night at 76% occupancy ($51,075).

User selected values for this report: 76% occupancy rate, $184 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,503

Annual Expenses

$18,040

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$986

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$426

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

Property Manager Fee

$0

property-location

2211 E Orangewood Ave Anaheim, California, 92806-6540

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$51,076

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

22.01%

Payback Period Days

1658