BNBCalc.com Rental Arbitrage Analysis Report of 638 Colina Ln, Santa Barbara, CA 93103, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

174.34% 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

174.34%

Payback Period Days

209

Return on Investment

174.34%

Annual Revenue

$90,208

AirDNA projects $466/night at 53% occupancy ($90,207).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,977

Annual Expenses

$23,727

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,312

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$752

Management & Platform Fees

$226

Platform Fee (i.e. Airbnb)

$226

Property Manager Fee

$0

property-location

638 Colina Ln Santa Barbara, California, 93103-2233

2 bed • 2 bath • 6 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$90,208

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

174.34%

Payback Period Days

209