BNBCalc Short Term Rental Investment Analysis 1111 Forest Trail # 1318, Mammoth Lakes, CA, 93546

1 bed • 1 bath • 4 guests • $681,700

BNB

Calc

Annual Revenue

$54,020

Profit (Cash Flow)

-$12,668

Cap Rate

4.9%

Annual Revenue

$54,020

AirDNA projects $380/night at 56% occupancy ($77,723). Airbtics projects $255/night at 58% occupancy ($54,019). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 58% occupancy rate, $255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,108	$52,027	$79,838	$100,903
Occupancy	47%	54%	71%	79%
Nightly Rate	$221	$247	$291	$330

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family Friendly, Remote Office, In The Village!	$85,590	$247	91%	1	1	2	$65	✅	✅	❌	Y / Y	⭐️ 5 (369)
Village #1416 - 1 Bedroom /1 Bathroom. Sleeps 4	$59,071	$319	47%	1	1	1	$161	✅	✅	❌	Y / Y	⭐️ 5 (13)
Val Disere 1 Light, Across the Street from Village	$76,778	$308	60%	1	2	2	$212	❌	❌	❌	Y / N	⭐️ 0 (2)
Remodeled Village Lodge 1bd/1ba	$64,028	$207	79%	1	1	2	$119	✅	✅	❌	Y / Y	⭐️ 5 (230)
Fireside at Mammoth-Next to ski gondola & Village	$69,995	$266	71%	1	1	2	$145	✅	✅	✅	Y / Y	⭐️ 5 (185)
Fireside \| Pool Access, Hot Tub & More	$44,106	$151	74%	1	1	1	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Fireside at The Village \| Near Hike/Bike!	$45,907	$162	71%	1	1	1	$200	❌	✅	❌	Y / N	⭐️ 4.5 (56)
The Village Resort GSL - 4th Fl - Covered Parking!	$49,164	$225	55%	1	1	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (168)
Village 1BR Retreat☆ Grand Sierra Lodge	$54,583	$266	54%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (209)
Deluxe Upper Floor Studio Monache	$46,135	$209	57%	1	1	2	$120	✅	✅	✅	Y / Y	⭐️ 5 (88)
Modern 1bd/1ba Village Lodge,Sleeps 4	$68,787	$204	87%	1	1	2	$119	✅	✅	❌	Y / Y	⭐️ 5 (277)
Ski In/Ski Out Cozy Condo at the Village!	$47,593	$222	53%	1	1	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (133)
Unit 242 The Monache at the Village. Dog friendly	$55,543	$239	61%	1	1	2	$120	✅	✅	✅	Y / Y	⭐️ 5 (212)
That Awesome Spot in The Village	$55,768	$212	66%	1	1	3	$145	✅	✅	❌	Y / Y	⭐️ 5 (95)
501 Pet Friendly \| Remodeled Village Monache	$63,008	$323	51%	1	1	1	$193	✅	✅	✅	Y / Y	⭐️ 5 (9)
1 Bed Room in 4star hotel@Village	$72,574	$239	78%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (112)
Pet-Friendly, near Gondola & Village Shops #421	$56,918	$249	59%	1	1	1	$174	✅	✅	✅	Y / Y	⭐️ 4.5 (29)
Modern Village Condo- Walk to the Gondola!	$78,546	$248	84%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (215)
Luxury Oasis Village Ski-in/Ski-out	$84,430	$302	73%	1	1	1	$160	✅	✅	❌	Y / Y	⭐️ 5 (169)
Just Steps to Village Gondola! Mammoth Vacation!	$59,914	$235	68%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (179)
Val Disere17, Across the Street from the Village	$74,610	$335	54%	1	2	2	$212	❌	❌	❌	Y / N	⭐️ 0 (2)
Heart of Village 1st floor, steps to gondola, wifi	$69,172	$245	71%	1	1	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (120)
Village Monache #416	$72,277	$330	53%	1	1	2	$190	❌	✅	✅	Y / Y	⭐️ 4.5 (12)
Village #2416 - 1 Bedroom / 1 Bathroom. Sleeps 4	$41,541	$258	40%	1	1	1	$172	✅	✅	❌	Y / Y	⭐️ 5 (14)
Val Disere 3 Cozy Condo,short Walk to the Village	$62,559	$288	53%	1	2	2	$212	❌	❌	❌	Y / N	⭐️ 4.5 (10)
Village #1330 - 1 Bedroom / 1 Bathroom. Sleeps 4!	$60,998	$240	65%	1	1	1	$161	✅	✅	❌	Y / Y	⭐️ 5 (1)
Village Luxury 1 Bed Ski-In/Ski-Out!	$31,240	$131	58%	1	1	1	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (100)
Cozy Condo in Village Sleeps 4	$43,895	$278	41%	1	2	1	$165	✅	✅	❌	Y / Y	⭐️ 4.5 (30)
Inviting 1BR Ski Condo \| Patio \| Hot Tub \| Deck	$38,458	$218	45%	1	1	2	$143	✅	✅	❌	Y / Y	⭐️ 4.5 (52)
Walk to Gondola, 1Bed in Village w/ Amenities #589	$45,880	$226	52%	1	1	1	$193	✅	✅	❌	Y / Y	⭐️ 5 (3)
Village Monache #532	$65,491	$389	46%	1	1	2	$0	✅	✅	✅	Y / Y	⭐️ 0 (2)
Studio walking distance to gondola	$46,966	$255	48%	1	1	2	$85	✅	✅	✅	Y / Y	⭐️ 5 (142)
1BR \| Balcony \| Sauna	$19,858	$167	29%	1	2	2	$234	❌	❌	❌	Y / Y	⭐️ 4.5 (94)
New! 1 Bed Room in 4star hotel@village	$79,286	$261	83%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (53)
Village 3211-In Village! Fireplace! WiFi!	$50,648	$374	37%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (17)
The Village-Grand Sierra Lodge	$53,035	$276	51%	1	1	3	$125	✅	✅	❌	Y / Y	⭐️ 5 (93)
First Chair Lair in The Village at Mammoth	$31,813	$237	34%	1	1	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (20)
Village 3311-Condo with Lodge Amenities! Mtn Views	$60,105	$391	42%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (27)
Village Monache #214	$42,635	$185	50%	1	1	1	$190	✅	✅	❌	Y / N	⭐️ 5 (1)
Gorgeous Village Monache 1BR High Floor Deluxe...	$48,831	$304	40%	1	1	1	$85	✅	✅	✅	Y / Y	⭐️ 5 (284)

Return Metrics

-7.86% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,668	-$25,336	-$38,004	-$50,673	-$63,341	-$126,682	-$380,048
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$545,360	$545,360	$545,360	$545,360	$545,360	$545,360	$545,360
Down Payment	$136,340	$136,340	$136,340	$136,340	$136,340	$136,340	$136,340
Property Appreciation	$20,451	$41,515	$63,211	$85,559	$108,577	$234,447	$972,964
Total Return	$689,482	$697,878	$706,907	$716,586	$726,935	$789,464	$1,274,616

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.86%

Cap Rate

4.88%

Return on Investment

8.99%

1111 Forest Trail Mammoth Lakes, California, 93546

1 bed • 1 bath • 4 guests

Purchase Price

Est. $3,270/mo

Inquire about this property

Contact Agent

$681,700

Zestimate

-20

Airbnb Investor Score

-$12,668

Annual Profit

4.9%

Cap Rate

-7.9%

Cash on Cash

$54,020

Annual Revenue

BNBCalc predicts this property will get $255 per night with 58% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$56,943

Avg annual revenue

58%

Avg occupancy rate

$255

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

$20k

$40k

$65k

$85k

-$12,668

Profit

Revenue

$54,020

Operating Expenses

$20,703

Operating Income

$33,317

Mortgage & Taxes

$45,985

Profit (Cash Flow)

-$12,668

$161,041

Cash Investment

Down Payment

$136,340

Renos & Furnishing

$4,250

Closing Costs

$20,451

Total

$161,041

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.86%

Cap Rate

4.88%

Return on Investment

8.99%

STR 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

$32,354

Deductible property tax

$6,749

Your total deduction

$80,790

Your adjusted annual income

$150,000 - $80,790 = $69,210

Taxes on $69,210 (30%)

$20,763

Your old tax bill

$45,000

Your new tax bill

$20,763

Estimated tax savings

$24,237

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

541 sqft

Type:

CONDO

Parking:

Heating:

Electric, Baseboard

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: -

Building area: 541 sqft

Garage: Yes

Heating: Electric, baseboard

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: Underground

Amenities: Dishwasher, Disposal, Refrigerator, Elec. Range/Oven, Microwave, Common Area Boiler

Price per square foot: $1,262

Lot Info

Zoning: -

Land Use: -

Parcel Number: 033021318000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $454,758

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $683,200

Schools

Middle School: Mammoth Middle School with 5/10 star rating
High School: Mammoth High School with 6/10 star rating