BNBCalc.com Investment Analysis Report of 1658 Wilmar Ave, Oceano, CA, 93445

2 bed • 2 bath • 4 guests • $549,000

BNB

Calc

Return Metrics

-9.52% 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

-9.52%

Cap Rate

5.07%

Return on Investment

6.23%

Annual Revenue

$47,719

AirDNA projects $201/night at 65% occupancy ($47,719). Airbtics projects $214/night at 59% occupancy ($46,115). Airbtics predicts this property will perform in the 44% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$28,074$47,143$79,197$97,123
Occupancy48%60%80%86%
Nightly Rate$154$205$260$293

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Oceano Hideaway - 5 Minutes from the Beach
$30,598
$93
81%
2141$90❌❌✅N / Y⭐️ 4.7 (92)Profile

B

Pelican House, home away from home, beach 1.5 mls!
$60,770
$188
87%
2142$150❌❌✅N / Y⭐️ 5 (78)Profile

C

No cleaning fees. 2 bdr apt.STR0056,1.2 mile beach
$33,923
$145
62%
2141$85❌❌✅N / Y⭐️ 4.8 (346)Profile

D

Casa Del Mar
$50,751
$164
81%
2162$125❌❌✅N / Y⭐️ 5 (113)Profile

E

Beach Life, own 2 bedroom w/ Deck STR0053
$34,688
$145
62%
2141$85❌❌❌N / Y⭐️ 4.8 (477)Profile

Operating Expenses

Monthly Expenses

$1,657

Annual Expenses

$19,883

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,098

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$398

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

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

1658 Wilmar Ave Oceano, California, 93445

2 bed • 2 bath • 4 guests

Purchase Price

Est. $2,633/mo

Agent

Inquire about this property

Contact Agent

$944,800

Zestimate

-26

Airbnb Investor Score

-$12,652

Annual Profit

5.1%

Cap Rate

-9.5%

Cash on Cash

$47,719

Annual Revenue

BNBCalc predicts this property will get $214 per night with 59% occupancy, putting it in the top 44% 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

-9.52%

Cap Rate

5.07%