BNBCalc Short Term Rental Investment Analysis 104 CA-173, Lake Arrowhead, CA, 92352

3 bed • 2 bath • 5 guests • $250,000

BNB

Calc

Report by:

blu3.b.b3rrry@gmail.com

Annual Revenue

$49,308

Profit (Cash Flow)

$12,354

Cap Rate

11.7%

Annual Revenue

$49,308

AirDNA projects $347/night at 42% occupancy ($53,230). Airbtics projects $272/night at 39% occupancy ($38,745). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 45% occupancy rate, $300 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,099	$33,613	$63,851	$98,820
Occupancy	26%	37%	51%	62%
Nightly Rate	$196	$234	$326	$418

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cute Cabin + Deck < 2 Mi to Lake Arrowhead Village	$47,640	$237	52%	3	2	2	$232	❌	❌	✅	Y / Y	⭐️ 5 (6)
Cozy Family Cabin - 1 Mi to Lake Arrowhead Village	$87,982	$339	70%	3	3	2	$207	❌	❌	✅	Y / Y	⭐️ 5 (12)
Cozy Family AFrame•Near Lake & Village•Kids Room	$63,579	$322	53%	3	2	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (79)
Lake View Cabin near the Lake	$48,927	$220	56%	3	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (85)
Beautiful & Cozy	$51,366	$205	62%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (63)

Return Metrics

18.71% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,353	$24,707	$37,061	$49,414	$61,768	$123,536	$370,610
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,456	$5,063	$7,831	$10,770	$13,891	$32,628	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$72,309	$94,995	$118,074	$141,562	$165,478	$292,144	$977,426

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.71%

Cap Rate

11.68%

Return on Investment

33.8%

104 CA-173 Lake Arrowhead, California, 92352

3 bed • 2 bath • 5 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

$665,000

Zestimate

$49,308

Annual Revenue

BNBCalc predicts this property will get $272 per night with 39% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$61,598

Avg annual revenue

33%

Avg occupancy rate

$471

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$35k

$60k

$90k

$12,354

Profit

Revenue

$49,308

Operating Expenses

$20,090

Operating Income

$29,218

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$12,354

$66,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$8,500

Closing Costs

$7,500

Total

$66,000

DSCR Ratio

Strong

1.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.71%

Cap Rate

11.68%

Return on Investment

33.8%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,865

Deductible property tax

$2,475

Your total deduction

$13,586

Your adjusted annual income

$150,000 - $13,586 = $136,414

Taxes on $136,414 (30%)

$40,924

Your old tax bill

$45,000

Your new tax bill

$40,924

Estimated tax savings

$4,076

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com