BNBCalc.com Rental Arbitrage Analysis Report of 460 Chinquapin Ave, Carlsbad, CA 92008, USA

3 bed • 2 bath • 9 guests • $5,650

BNB

Calc

Return Metrics

362.62% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

362.62%

Payback Period Days

100

Return on Investment

362.62%

Annual Revenue

$137,240

AirDNA projects $501/night at 75% occupancy ($137,240).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,828

Annual Expenses

$21,937

Utilities

$825

Internet + TV

$85

Water/Sewer

$150

Garbage

$40

Electric

$500

Gas

$50

Other

$0

Maintenance

$660

Rental Insurance

$110

HOA

$0

Landscaping

$120

Ongoing Repairs

$150

Supplies

$200

Software

$55

Pest Control

$25

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$343

Platform Fee (i.e. Airbnb)

$343

Property Manager Fee

$0

460 Chinquapin Ave Carlsbad, California, 92008-4103

3 bed • 2 bath • 9 guests • $5,650

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

$137,240

Profit (Cash Flow)

$47,503

Payback in 100 days

Cash on Cash Return

362.6%

Annual Revenue

$137,240

AirDNA projects $501/night at 75% occupancy ($137,240)

Occupancy Rate

Avg Daily Rate

Return Metrics

362.62% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

362.62%

Payback Period Days

100