BNBCalc.com Rental Arbitrage Analysis Report of 911 Academy Avenue, Belmont, CA, USA

2 bed • 1 bath • 5 guests • $1,950

BNB

Calc

Return Metrics

-169.69% 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

-169.69%

Payback Period Days

0

Return on Investment

-169.69%

Annual Revenue

$24,501

AirDNA projects $172/night at 39% occupancy ($24,500).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,265

Annual Expenses

$15,185

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$764

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$204

Management & Platform Fees

$61

Platform Fee (i.e. Airbnb)

$61

Property Manager Fee

$0

911 Academy Ave Sanger, California, 93657-3111

2 bed • 1 bath • 5 guests • $1,950

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

$24,501

Profit (Cash Flow)

-$14,085

No payback period

Cash on Cash Return

-169.7%

Annual Revenue

$24,501

AirDNA projects $172/night at 39% occupancy ($24,501)

Occupancy Rate

Avg Daily Rate

Return Metrics

-169.69% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-169.69%

Payback Period Days

0