BNBCalc Short Term Rental Rental Arbitrage Analysis 116 La Grande Ave, Moss Beach, CA, 94038

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$103,824

Profit (Cash Flow)

$3,231

Cash on Cash Return

36.5%

Annual Revenue

$103,824

AirDNA projects $549/night at 63% occupancy ($126,326). Airbtics projects $466/night at 61% occupancy ($103,824). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $466 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$59,265	$104,697	$159,071	$202,005
Occupancy	46%	64%	75%	81%
Nightly Rate	$343	$434	$560	$654

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ocean View Moss Beach Retreat	$222,077	$776	77%	3	3.5	1	$375	❌	❌	❌	Y / Y	⭐️ 5 (28)
Coastal Home to explore Beaches Restaurants	$57,807	$209	65%	3	3	1	$288	❌	❌	✅	Y / Y	⭐️ 5 (30)
Beachside 3-bedroom Cottage	$118,417	$452	70%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (58)
Spacious Coastside home!	$83,584	$374	58%	3	2	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (42)
Oceanfront Oasis, Sunsets & Crashing Waves	$124,414	$545	61%	3	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (98)
Ocean View Fire Pit Hot Tub Near Tide Pools & SFO	$54,696	$403	36%	3	2	2	$75	❌	✅	❌	Y / Y	⭐️ 5 (200)
Oceanfront Coastal Home w Breathtaking Views	$111,878	$380	74%	3	2	1	$288	❌	❌	✅	Y / Y	⭐️ 4.8 (142)
Luxury Zen Beach Home w/Hot Tub 1 block to Beach	$104,084	$635	44%	3	2	3	$250	❌	✅	✅	Y / Y	⭐️ 5 (59)
Tranquil Oceanfront Retreat w/ Breathtaking Views	$124,267	$963	34%	3	2	2	$340	❌	❌	❌	Y / Y	⭐️ 5 (154)
Oceanview Beach Home Walk to Beach Trails Food	$91,620	$298	75%	3	2	1	$288	❌	❌	✅	Y / Y	⭐️ 5 (57)
Ocean Mountain View Home - Walk to Trails Beach	$98,851	$357	71%	3	3	1	$288	❌	❌	✅	Y / Y	⭐️ 5 (148)
S-Nice House In Half Moon Bay-S	$33,029	$219	39%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4 (18)
* Beachfront Paradise * with Direct Beach Access	$156,747	$652	64%	3	1	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (297)
Montara Beach House ~ Top 5% Homes Worldwide	$90,850	$291	81%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (324)
Cozy 3 Bedroom home, Ocean View, Walk to Beach	$80,626	$272	80%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (28)
@ Marbella Lane - Seaside Retreat \| Laundry + P	$69,910	$232	79%	3	2	31	$185	❌	❌	✅	Y / Y	⭐️ 5 (204)
Private Oasis by Pillar Point	$96,095	$490	49%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Spacious Home Close to Beach	$98,037	$390	68%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (42)
Luxury Beachfront Penthouse Walk to the Beach	$149,598	$461	83%	3	2	1	$288	❌	❌	✅	Y / Y	⭐️ 5 (158)
Cozy Half Moon Bay with Mountain and Oceanview	$139,523	$496	74%	3	3	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (19)
Ocean View House Few Steps from Miramar Beach	$83,247	$486	46%	3	2	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (139)
Walk-to-the-Beach-Bungalow	$157,936	$464	93%	3	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
TreeTops OceanView Retreat_HotTub_Month/LongTermOk	$114,264	$652	47%	3	3.5	2	$350	❌	✅	❌	Y / Y	⭐️ 5 (106)
Beautiful Beach House steps from the Beach	$90,674	$416	59%	3	2	4	$350	❌	❌	❌	Y / Y	⭐️ 5 (79)
Tranquil 3 BD on the Coast with Views to Die For!	$178,014	$979	49%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (4)
BEST location! Spacious Beach House w/Ocean Views	$97,051	$492	50%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (108)
Fabulous Beach Get Away - Brand New Beach House	$103,976	$347	77%	3	2.5	3	$330	❌	❌	❌	Y / Y	⭐️ 5 (112)
Coastal Charm Inviting 3 Br Montara Home	$84,349	$334	69%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Casa Marina: Walk to Beaches, Surf, Hear the Ocean	$100,153	$386	70%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (66)
Entire Home to explore Beaches Restaurants	$31,973	$208	42%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Hillside home with ocean views!	$77,270	$406	52%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
New- Stunning Oceanfront "Pelican Bluffs"	$170,500	$605	77%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Gorgeous Half Moon Bay Home	$60,478	$324	51%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Moss Beach Oceanfront Retreat ~ 20 Mi to San Fran!	$207,113	$602	94%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Spectacular Oceanfront Paradise	$217,902	$679	84%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (35)
Charming 3BR/3BA Home Moss Beach	$80,375	$549	40%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Coastal Home Near Beach & Mountains W/ Hot Tub	$90,230	$326	73%	3	2.5	2	$250	❌	✅	✅	Y / Y	⭐️ 4.5 (64)
Private Half Moon Bay Oasis By Pillar Point Beach!	$56,954	$399	39%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 3.8 (5)
Luxury Home with Ocean Views	$69,723	$495	37%	3	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (6)

Return Metrics

36.5% 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)	$3,231	$6,462	$9,693	$12,924	$16,155	$32,311	$96,933
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	$3,231	$6,462	$9,693	$12,924	$16,155	$32,311	$96,933

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.5%

Payback Period Days

1000

Return on Investment

36.5%

116 La Grande Ave Moss Beach, California, 94038

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$103,824

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $549/night at 63% occupancy ($126,326.94). Airbtics projects $560/night at 61% occupancy ($103,824).

Occupancy Rate

Top 53% 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.

$105,820

Avg annual revenue

61%

Avg occupancy rate

$466

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

$30k

$95k

$155k

$225k

$3,231

Profit

Revenue

$103,824

Operating Expenses

$25,497

Operating Income

$78,327

Net Effective Rent

$75,096

Profit (Cash Flow)

$3,231

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

36.5%

Payback Period Days

1000