BNBCalc Short Term Rental Investment Analysis 11519 Stonecrest Dr, Rancho Cucamonga, CA 91730

3 bed • 2 bath • 9 guests • $569,999

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$66,949

Profit (Cash Flow)

$6,115

Cap Rate

7.8%

Annual Revenue

$66,949

AirDNA projects $360/night at 62% occupancy ($81,522). Airbtics projects $282/night at 65% occupancy ($66,949). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 65% occupancy rate, $282 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,711	$52,665	$81,497	$124,223
Occupancy	46%	70%	89%	96%
Nightly Rate	$197	$263	$333	$438

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy, Quiet & Fully Remodeld Rancho Cucamonga Home	$42,324	$236	49%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (88)
🥇☕ MODERN LIFESTYLE \| ENTIRE HOME AWAY FROM HOME🏡	$49,498	$196	69%	3	3	31	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Gorgeous Resort Style Pool Home	$121,789	$317	98%	3	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (60)
#9 Modern condo 3B/2.5B near Ontario Airport	$47,872	$161	72%	3	3	4	$139	❌	❌	❌	Y / Y	⭐️ 4.7 (89)
Etiwanda King Bed 3 bedroom Single Family Tub BBq	$87,335	$291	82%	3	3	3	$0	❌	✅	❌	Y / Y	⭐️ 4.7 (26)
Up to 20% off weekly stay 3BR 2.5 miles to airport	$55,833	$339	45%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Sweet Pool Home｜Central located in Rancho	$146,137	$434	92%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Lovely 3-bedroom condo in Rancho Cucamonga	$38,408	$477	22%	3	4	31	$0	✅	✅	❌	Y / N	⭐️ 4.8 (5)
Michelle Grey \| Modern 3 Bedroom Home	$21,334	$201	29%	3	3	31	$0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Cozy 3Be/2.5Ba TownHouse-walk to Victoria Garden	$63,983	$175	96%	3	3	31	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (82)

Return Metrics

4.38% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,115	$12,230	$18,346	$24,461	$30,577	$61,154	$183,464
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,599	$11,544	$17,856	$24,557	$31,672	$74,392	$455,999
Down Payment	$113,999	$113,999	$113,999	$113,999	$113,999	$113,999	$113,999
Property Appreciation	$17,099	$34,712	$52,854	$71,539	$90,786	$196,031	$813,538
Total Return	$142,814	$172,488	$203,057	$234,559	$267,035	$445,579	$1,567,001

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.38%

Cap Rate

7.81%

Return on Investment

20.64%

11519 Stonecrest Dr Rancho Cucamonga, CA, 91730

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,734/mo

This property is for sale!

Contact Agent

Rancho Cucamonga

Guide

Zoning

Guide

Laws

Airbnb Investor Score

$6,115

Annual Profit

7.8%

Cap Rate

4.4%

Cash on Cash

$66,949

Annual Revenue

BNBCalc predicts this property will get $282 per night with 65% occupancy, putting it in the top 53% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$67,451

Avg annual revenue

65%

Avg occupancy rate

$282

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

$60k

$105k

$145k

$6,115

Profit

Revenue

$66,949

Operating Expenses

$22,383

Operating Income

$44,566

Mortgage & Taxes

$38,450

Profit (Cash Flow)

$6,115

$139,600

Cash Investment

Down Payment

$114,000

Renos & Furnishing

$8,500

Closing Costs

$17,100

Total

$139,600

DSCR Ratio

Acceptable

1.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.38%

Cap Rate

7.81%

Return on Investment

20.64%

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

$27,053

Deductible property tax

$5,643

Your total deduction

$51,526

Your adjusted annual income

$150,000 - $51,526 = $98,474

Taxes on $98,474 (30%)

$29,542

Your old tax bill

$45,000

Your new tax bill

$29,542

Estimated tax savings

$15,458

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:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -