BNBCalc.com Investment Analysis Report of 5317 E Los Arboles Ave

3 bed • 2 bath • 8 guests • $217,100

BNB

Calc

Return Metrics

94.39% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

94.39%

Cap Rate

32.14%

Return on Investment

109.18%

Annual Revenue

$95,950

AirDNA projects $370/night at 71% occupancy ($95,949). Airbtics projects $282/night at 69% occupancy ($71,069). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$43,690	$68,173	$111,340	$137,143
Occupancy	54%	69%	85%	94%
Nightly Rate	$216	$263	$349	$387

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A OC Family Home, Disney & Beach in Mins!	$70,291	$270	68%	3	3	8	2	$250	✅	❌	❌	N / Y	⭐️ 5 (76)	Profile
B Spacious home, perfect for getaways with family	$76,215	$217	95%	3	3	10	3	$100	✅	✅	✅	N / Y	⭐️ 4.8 (130)	Profile
C Beautiful Spacious Home \| Minutes to Disney	$72,384	$275	70%	3	3	8	3	$220	❌	❌	✅	N / Y	⭐️ 4.8 (17)	Profile
D Aloha Disney! Lush, Tropical, Clean Quiet Location	$136,340	$404	91%	3	4	8	2	$195	✅	✅	❌	N / Y	⭐️ 5 (181)	Profile
E OC Spanish villa near Disney	$113,008	$365	81%	3	3	8	1	$250	✅	✅	✅	N / Y	⭐️ 4.5 (44)	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

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$800

Management & Platform Fees

$240

Platform Fee (i.e. Airbnb)

$240

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,220

Annual Mortgage & Tax

$14,640

Downpayment

Purchase Price

$217,100

Percent Down

20%

Total Downpayment

$43,420

Total Loan Amount

$173,680

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,041

Property Tax Yearly

0.99%

Property Tax Monthly

$179

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

9,499 sqft

Year built:

1976

Size:

2,747 sqft

Type:

MFR

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
177 S Los Timbres St	-	NaN	2,616	10,627	1976	$0	0
18892 E Vine Ave	-	NaN	1,311	6,750	1963	$895,000	0
145 S Woodlawn Dr	-	NaN	2,728	8,763	1977	$0	0
18841 E Center Ave	-	NaN	1,600	6,735	1960	$0	0
468 S Hill St	-	NaN	1,236	4,798	1947	$0	0
125 S Woodlawn Dr	-	NaN	2,728	8,585	1977	$0	0
5122 E Almond Ave	-	NaN	2,804	8,609	1977	$1,500,000	23
18842 E Center Ave	-	NaN	2,612	6,792	1983	$960,000	0
131 S Hamlin St	-	NaN	0	16,822	1964	$0	0
18922 E Vine Ave	-	NaN	1,780	6,750	1963	$0	0

Property Details

MLS Status: N/A

Property Use: Duplex (2 Units, Any Combination)

Stories: 2

Lot size:9,499 sqft

Building area: 2,747 sqft

Garage: -

Heating:

Pool: No

Fireplaces:

Basement: No basement

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 393-161-33

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $1,085,989

County Est. Land Value: -

Assessed Land Value: $812,581

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/14/18	$993,000	47%	Charles Dennis Bigham, Moldavie Bigham
10/14/04	$0	0%	Donald P Mangano Jr, Patricia B Mangano
08/29/01	$0	0%	Donald P Mangano Jr, Patricia B Mangano
06/08/93	$0	0%	Donald P Mangano Jr, Patricia B Mangano

Ownership

Name: Charles Bigham

Owner Occupied: No

Owner Mailing Address: 5118 Adele Ave, Whittier, CA 90601

Years Owned: 71

Home Equity: $956,000

Mortgage Balance Remaining: $465,000

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

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

Deductible mortgage interest

$10,304

Deductible property tax

$2,149

Est. Depreciation Value

$41,150

Profit on this property

$69,796

Your total deduction

-$16,193

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$16,193)

$166,193

Your old tax bill

$45,000

Your new tax bill

$49,858

Estimated tax savings

-$4,858

5317 E Los Arboles Ave Orange, California, 92869

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,041/mo

Inquire about this property

Contact Agent

$217,100

Zestimate

$95,950

Annual Revenue

BNBCalc predicts this property will get $282 per night with 69% 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

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

94.39%

Cap Rate

32.14%

Return on Investment

109.18%

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

$10,304

Deductible property tax

$2,149

Your total deduction

-$44,316

Your adjusted annual income

$150,000 - -$44,316 = $194,316

Taxes on $194,316 (30%)

$58,295

Your old tax bill

$45,000

Your new tax bill

$58,295

Estimated tax savings

-$13,295

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