BNBCalc.com Rental Arbitrage Analysis Report of 933 University Ave, San Diego, CA 92103, USA

1 bed • 1 bath • 4 guests • $2,500

BNB

Calc

Return Metrics

-9.15% 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

-9.15%

Payback Period Days

0

Return on Investment

-9.15%

Annual Revenue

$47,555

AirDNA projects $186/night at 70% occupancy ($47,554).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,515

Annual Expenses

$18,182

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$956

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$396

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

Property Manager Fee

$0

933 University Ave San Diego, California, 92103-3393

1 bed • 1 bath • 4 guests • $2,500

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

$47,555

Profit (Cash Flow)

-$627

No payback period

Cash on Cash Return

-9.2%

Annual Revenue

$47,555

AirDNA projects $186/night at 70% occupancy ($47,555)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.15% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-9.15%

Payback Period Days

0