BNBCalc Short Term Rental Rental Arbitrage Analysis 3964 Caminito Patricia, San Diego, California, USA

4 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Report by:

Kingzofficial

kingzofficial1@gmail.com

Annual Revenue

$102,268

Profit (Cash Flow)

$17,573

Cash on Cash Return

111.8%

Annual Revenue

$102,268

AirDNA projects $589/night at 50% occupancy ($107,564).

BNB Calc projects a 80% occupancy rate, $350 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

111.75% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,573	$35,146	$52,720	$70,293	$87,867	$175,734	$527,203
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$17,573	$35,146	$52,720	$70,293	$87,867	$175,734	$527,203

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

111.75%

Payback Period Days

326

Return on Investment

111.75%

3964 Caminito Patricia San Diego, California, 92111-3040

4 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$102,268

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,573

Profit

Revenue

$102,268

Operating Expenses

$24,695

Operating Income

$77,573

Net Effective Rent

$60,000

Profit (Cash Flow)

$17,573

$15,725

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$5,100

Total

$15,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

111.75%

Payback Period Days

326