BNBCalc.com Rental Arbitrage Analysis Report of 2921 India St, San Diego, CA 92103, USA

3 bed • 2 bath • 8 guests • $7,500

BNB

Calc

Return Metrics

-51.22% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-51.22%

Payback Period Days

0

Return on Investment

-51.22%

Annual Revenue

$107,762

AirDNA projects $461/night at 64% occupancy ($107,761).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,167

Annual Expenses

$26,009

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,458

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$898

Management & Platform Fees

$269

Platform Fee (i.e. Airbnb)

$269

Property Manager Fee

$0

2921 India St San Diego, California, 92103-6065

3 bed • 2 bath • 8 guests • $7,500

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

$107,762

Profit (Cash Flow)

-$8,247

No payback period

Cash on Cash Return

-51.2%

Annual Revenue

$107,762

AirDNA projects $461/night at 64% occupancy ($107,762)

Occupancy Rate

Avg Daily Rate

Return Metrics

-51.22% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-51.22%

Payback Period Days

0