BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 12317 Sunset Rd, Victorville, CA 92392

5 bed β€’ 4 bath β€’ 15 guests β€’ $468,178

BNB

Calc

Annual Revenue

$46,167

Profit (Cash Flow)

-$5,097

Cap Rate

5.7%

Annual Revenue

$46,167

AirDNA projects $316/night at 40% occupancy ($46,166). Airbtics projects $420/night at 50% occupancy ($76,701). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 40% occupancy rate, $316 rate per night.

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

Percentiles25%50%75%90%
Revenue$51,962$75,626$110,424$155,687
Occupancy43%53%57%64%
Nightly Rate$310$361$493$628

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Greystone Manor: Arcade & Secret Passages await!

No image available

$86,285
$397
54%
542$300βŒβŒβœ…Y / Y⭐️ 5 (48)
Moonlight Cabin, by @Johnnyswim

No image available

$66,192
$329
49%
522$325βŒβœ…βœ…Y / Y⭐️ 4.8 (36)
Terrace Lodge Game Room, Pool Table, Deck, Village

No image available

$68,215
$283
57%
542$425βŒβŒβœ…Y / Y⭐️ 4.9 (184)
Forest, IndoorSpa, PoolTable, GameRoom Lake Right

No image available

$83,962
$545
39%
552$375βœ…βœ…βŒY / Y⭐️ 4.8 (128)
Chateau Retreat + Game Room & Hot Tub

No image available

$60,493
$361
40%
543$350βŒβœ…βŒY / Y⭐️ 4.9 (20)
The Holiday House Walk to Lake and Village

No image available

$62,640
$303
53%
522$225βŒβŒβœ…Y / Y⭐️ 5 (233)
Little Bear Lodge - perfect for families & friends

No image available

$136,295
$583
62%
542$280βŒβœ…βŒY / Y⭐️ 5 (43)
Lake Arrowhead Hideaway

No image available

$37,916
$318
31%
523$230❌❌❌Y / Y⭐️ 5 (57)
Crestline Home Away from Home with Treetop Views

No image available

$44,550
$239
48%
522$350βŒβŒβœ…Y / Y⭐️ 5 (66)
Spectacular Lake View Chalet- 5 bed - Lake view

No image available

$67,492
$375
47%
543$195βœ…βŒβŒY / Y⭐️ 5 (122)
Charming 5 Bedroom Treehouse w/ room for Everyone

No image available

$116,936
$442
66%
532$400❌❌❌Y / Y⭐️ 5 (36)
Kid's paradise! Ball Pit 2 Lofts Lakeview 5 bd,3ba

No image available

$70,904
$269
67%
532$155βŒβŒβœ…Y / Y⭐️ 4.9 (115)
Boho-Chic Home w/ Game Room Near Lake Gregory!

No image available

$180,354
$854
55%
532$475βŒβŒβœ…Y / Y⭐️ 5 (59)
Designer Family Retreat! -Summer Fun

No image available

$145,520
$658
58%
532$350βœ…βŒβœ…Y / Y⭐️ 4.8 (363)

Return Metrics

-4.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,096-$10,193-$15,289-$20,386-$25,483-$50,966-$152,899
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$374,542$374,542$374,542$374,542$374,542$374,542$374,542
Down Payment$93,635$93,635$93,635$93,635$93,635$93,635$93,635
Property Appreciation$14,045$28,512$43,412$58,760$74,568$161,014$668,212
Total Return$477,126$486,496$496,300$506,551$517,263$578,225$983,491

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.22%

Cap Rate

5.65%

Return on Investment

11.22%

property-location

12317 Sunset Rd Victorville, CA, 92392

5 bed β€’ 4 bath β€’ 15 guests

Est. $2,246/mo

Agent

This property is for sale!

Contact Agent

Victorville

Zoning


Laws

-3

Airbnb Investor Score

-$5,096

Annual Profit

5.7%

Cap Rate

-4.2%

Cash on Cash

$46,167

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $316/night at 40% occupancy ($46,166.84). Airbtics projects $420/night at 50% occupancy ($76,701).

Top 74% of comparables

Top 68% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$84,386

Avg annual revenue

50%

Avg occupancy rate

$420

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$85k

$130k

$180k

Sign up to see the data on 15 all comparables

-$5,097

Profit

Revenue

$46,167

Operating Expenses

$19,682

Operating Income

$26,485

Mortgage & Taxes

$31,582

Profit (Cash Flow)

-$5,097

$120,681

Cash Investment

Down Payment

$93,636

Renos & Furnishing

$13,000

Closing Costs

$14,045

Total

$120,681

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.22%

Cap Rate

5.65%

Profit (Cummulative)

-$5,097

$374,542

$13,000

$14,045

$0

Total Gain

$13,548

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

$22,220

Deductible property tax

$4,635

Your total deduction

$108,470

Your adjusted annual income

$150,000 - $108,470 = $41,530


Taxes on $41,530 (30%)

$12,459

Your old tax bill

$45,000

Your new tax bill

$12,459


Estimated tax savings

$32,541

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:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • 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: -