BNBCalc Short Term Rental Rental Arbitrage Analysis 1124 Laurel St, Santa Cruz, CA, 95060

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$101,684

Profit (Cash Flow)

$17,065

Cash on Cash Return

198.4%

Annual Revenue

$101,684

AirDNA projects $560/night at 70% occupancy ($143,175). Airbtics projects $464/night at 60% occupancy ($101,683). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $464 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,910	$92,709	$172,682	$233,848
Occupancy	38%	61%	80%	90%
Nightly Rate	$309	$400	$573	$674

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sunlit Surf House- 3BR \| Downtown \| Walk to beach	$216,446	$710	78%	3	3	1	$190	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern Beach House/Short walk to beaches/Boardwalk	$175,341	$622	75%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (49)
Steps to the Beach, Wharf and Boardwalk!	$133,890	$481	65%	3	3	2	$480	✅	✅	❌	Y / Y	⭐️ 4.7 (46)
Victorian Beach House Santa Cruz	$67,553	$308	57%	3	1	2	$205	❌	❌	✅	Y / Y	⭐️ 4.8 (215)
Walk to everything! Surf Colony Modern Surf Shack	$95,165	$310	83%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (206)
West Santa Cruz Exclusive Home	$146,629	$400	95%	3	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (135)
Boardwalk Beach Oasis\|2min wlk to Beach \| 3bd3bth	$52,982	$219	61%	3	3	1	$340	❌	❌	✅	Y / Y	⭐️ 4.8 (524)
Beach Oasis in Downtown Santa Cruz	$101,615	$570	45%	3	2	1	$175	❌	✅	❌	Y / Y	⭐️ 5 (116)
Beach Hill Hideaway - Steps to Boardwalk/Beach	$196,297	$577	91%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (101)
Funtastic beachhouse by boardwalk w EV charger!	$160,474	$1,115	38%	3	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (20)
Gorgeous views from every window	$39,385	$273	39%	3	3	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (5)
Great 3-story home near Santa Cruz Beach Boardwalk	$111,489	$320	90%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Downtown Santa Cruz Adventure	$35,016	$256	32%	3	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (527)
Santa Cruz, Sanctuary w/ hot tub in bamboo garden	$38,216	$373	27%	3	1	30	$400	❌	✅	✅	Y / Y	⭐️ 4.8 (452)
Sanctuary w/Hot Tub in BambooGarden, 31	$53,509	$430	34%	3	1	28	$300	❌	✅	✅	Y / Y	⭐️ 4.8 (12)

Return Metrics

198.43% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,065	$34,130	$51,195	$68,260	$85,325	$170,650	$511,950
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$17,065	$34,130	$51,195	$68,260	$85,325	$170,650	$511,950

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

198.43%

Payback Period Days

184

Return on Investment

198.43%

1124 Laurel St Santa Cruz, California, 95060-4202

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$101,684

Annual Revenue

BNBCalc predicts this property will get $464 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$108,267

Avg annual revenue

60%

Avg occupancy rate

$464

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

$35k

$95k

$155k

$215k

$17,065

Profit

Revenue

$101,684

Operating Expenses

$25,219

Operating Income

$76,465

Net Effective Rent

$59,400

Profit (Cash Flow)

$17,065

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

198.43%

Payback Period Days

184