BNBCalc.com Rental Arbitrage Analysis Report of 79840 Trinidad Dr, Bermuda Dunes, CA 92203, USA

3 bed • 2.5 bath • 6 guests • $3,500

BNB

Calc

Return Metrics

-220.75% 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

-220.75%

Payback Period Days

0

Return on Investment

-220.75%

Annual Revenue

$27,393

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,032

Annual Expenses

$12,381

Utilities

$525

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$250

Gas

$55

Other

$50

Maintenance

$438

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$228

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

Property Manager Fee

$0

79840 Trinidad Dr Bermuda Dunes, California, 92203-1433

3 bed • 2.5 bath • 6 guests • $3,500

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

$27,393

Profit (Cash Flow)

-$26,988

No payback period

Cash on Cash Return

-220.8%

Annual Revenue

$27,393
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

-220.75% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-220.75%

Payback Period Days

0