BNBCalc.com Investment Analysis Report of 13041 San Joaquin Ave, Clearlake, CA, 95422

2 bed • 1 bath • 6 guests • $410,000

BNB

Calc

Return Metrics

-11.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-11.71%

Cap Rate

4.5%

Return on Investment

3.83%

Annual Revenue

$36,948

AirDNA projects $281/night at 36% occupancy ($36,948). Airbtics projects $194/night at 54% occupancy ($38,262). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$23,614$34,551$57,727$92,839
Occupancy41%48%66%87%
Nightly Rate$149$186$227$280

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Whimsical Lakefront Home W/ dock & game room
$41,498
$218
50%
2262$100❌❌✅N / Y⭐️ 4.8 (143)Profile

B

Lakefront Retreat w/ Dock, Paddle Boards & Kayaks!
$40,777
$248
39%
2272$191❌❌❌N / Y⭐️ 4.8 (122)Profile

C

2Bedroom/2Bath Little Slice of Heaven on The Lake
$35,820
$214
44%
2263$170❌❌❌N / Y⭐️ 4.8 (36)Profile

D

Perfect lake front private vacation home.
$34,542
$358
25%
2262$105❌❌✅N / Y⭐️ 4.9 (161)Profile

E

Lakefront Paradise-Private Pier & Dock, Kayaks!
$29,856
$161
46%
2262$125❌❌❌N / Y⭐️ 4.8 (93)Profile

Operating Expenses

Monthly Expenses

$1,540

Annual Expenses

$18,483

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,008

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$308

Management & Platform Fees

$92

Platform Fee (i.e. Airbnb)

$92

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

13041 San Joaquin Ave Clearlake, California, 95422

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,967/mo

Agent

Inquire about this property

Contact Agent

$69,800

Zestimate

-37

Airbnb Investor Score

-$11,775

Annual Profit

4.5%

Cap Rate

-11.7%

Cash on Cash

$36,948

Annual Revenue

BNBCalc predicts this property will get $194 per night with 54% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.71%

Cap Rate

4.5%