BNBCalc.com Investment Analysis Report of 205 Medano St, Ladera Ranch, CA, 92694

3 bed • 3 bath • 9 guests • $1,715,700

BNB

Calc

Return Metrics

-11.38% 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

-11.38%

Cap Rate

4.06%

Return on Investment

5.55%

Annual Revenue

$95,950

AirDNA projects $355/night at 74% occupancy ($95,949). Airbtics projects $330/night at 70% occupancy ($84,371). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$55,896$80,402$119,247$171,452
Occupancy61%72%85%91%
Nightly Rate$246$299$375$504

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Luxurious Family-Friendly Home
$189,210
$598
86%
3592$180❌❌✅N / Y⭐️ 5 (14)Profile

B

New modern 3 bedroom home in a Amazing community.
$72,233
$213
88%
3364$200❌❌❌N / Y⭐️ 4.9 (84)Profile

C

Casa de Vaqueros! Family&Pet Friendly! 3mi->Beach
$71,868
$294
65%
3263$175❌❌✅N / Y⭐️ 4.8 (110)Profile

D

Capo Cottage-Waypoint 9 Farms-3 BDRM
$76,431
$293
70%
3263$150❌❌❌N / Y⭐️ 5 (60)Profile

E

Bohemia Casa! Family&Pet friendly.3mi to the beach
$57,735
$270
57%
3263$175❌❌✅N / N⭐️ 4.8 (100)Profile

Operating Expenses

Monthly Expenses

$2,179

Annual Expenses

$26,153

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,500

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$800

Management & Platform Fees

$240

Platform Fee (i.e. Airbnb)

$240

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

205 Medano St Ladera Ranch, California, 92694

3 bed • 3 bath • 9 guests

Purchase Price

Est. $8,229/mo

Agent

Inquire about this property

Contact Agent

$1,715,700

Zestimate

-36

Airbnb Investor Score

-$45,931

Annual Profit

4.1%

Cap Rate

-11.4%

Cash on Cash

$95,950

Annual Revenue

BNBCalc predicts this property will get $330 per night with 70% occupancy, putting it in the top 47% 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

-11.38%

Cap Rate

4.06%