BNBCalc.com Rental Arbitrage Analysis Report of 846 W 29th St, San Pedro, CA 90731, USA

3 bed • 3 bath • 6 guests • $5,400

BNB

Calc

Return Metrics

-32.66% 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

-32.66%

Payback Period Days

0

Return on Investment

-32.66%

Annual Revenue

$82,925

AirDNA projects $344/night at 66% occupancy ($82,924).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,898

Annual Expenses

$22,780

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,251

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$691

Management & Platform Fees

$207

Platform Fee (i.e. Airbnb)

$207

Property Manager Fee

$0

846 W 29th St Los Angeles, California, 90731-6219

3 bed • 3 bath • 6 guests • $5,400

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

$82,925

Profit (Cash Flow)

-$4,655

No payback period

Cash on Cash Return

-32.7%

Annual Revenue

$82,925

AirDNA projects $344/night at 66% occupancy ($82,925)

Occupancy Rate

Avg Daily Rate

Return Metrics

-32.66% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-32.66%

Payback Period Days

0