BNBCalc.com Rental Arbitrage Analysis Report of 5598 Lazy Joe Avenue, Twentynine Palms, CA, USA

3 bed • 2 bath • 10 guests • $2,400

BNB

Calc

Return Metrics

257.74% 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

257.74%

Payback Period Days

141

Return on Investment

257.74%

Annual Revenue

$79,484

AirDNA projects $403/night at 54% occupancy ($79,484).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,861

Annual Expenses

$22,333

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,222

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$662

Management & Platform Fees

$199

Platform Fee (i.e. Airbnb)

$199

Property Manager Fee

$0

5598 Lazy Joe Ave Twentynine Palms, California, 92277-1717

3 bed • 2 bath • 10 guests • $2,400

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

$79,484

Profit (Cash Flow)

$28,351

Payback in 141 days

Cash on Cash Return

257.7%

Annual Revenue

$79,484

AirDNA projects $403/night at 54% occupancy ($79,484)

Occupancy Rate

Avg Daily Rate

Return Metrics

257.74% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

257.74%

Payback Period Days

141