BNBCalc Short Term Rental Rental Arbitrage Analysis 1274 N Hope Ave, Reedley, CA, 93654

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$36,634

Profit (Cash Flow)

-$8,928

Cash on Cash Return

-103.8%

Annual Revenue

$36,634

AirDNA projects $223/night at 72% occupancy ($58,643). Airbtics projects $170/night at 59% occupancy ($36,633). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $170 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,648	$34,246	$52,695	$74,322
Occupancy	47%	58%	71%	80%
Nightly Rate	$130	$153	$193	$242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Country Home kingsburg CA & room to park RV	$38,410	$204	49%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (64)
R Wedding House	$41,870	$260	44%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Tranquil Sanger Haven	$30,439	$117	63%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Pet Friendly Modern Farmhouse•Fire Pit•Pool•Games	$83,636	$242	90%	3	2	1	$180	✅	❌	✅	Y / Y	⭐️ 5 (79)
Cheerful 3-bedroom farmhouse cottage retreat	$42,782	$180	61%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (74)
Three Bedroom - 2 Bathroom (Fits 12!)	$22,525	$175	33%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (187)
Fresno Getaway	$24,997	$193	34%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Clovis Large 3 Bedroom Family Home with Crib	$35,192	$116	77%	3	3	1	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (562)
Cozy, Clean and Green 3 Bedroom Residential home	$29,753	$139	57%	3	3	2	$99	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Sparkling & Spacious I Workout Equ. BBQ & Fire Pit	$47,307	$152	79%	3	3	2	$134	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
5EZ Ranch Bunkhouse- close to Kings Canyon NP	$23,988	$155	40%	3	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.7 (159)
Stunning Clovis Home ~ 1 Mile to Old Town!	$30,172	$147	52%	3	3	2	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Renovated Historical Home in Old Town Clovis	$64,621	$241	69%	3	3	1	$119	❌	❌	❌	Y / Y	⭐️ 4.9 (265)
Modern 3 BD home in gated community w/pool access	$45,983	$126	99%	3	3	2	$60	✅	❌	❌	Y / Y	⭐️ 5 (95)
Sage House in Old Town Clovis Near Shops & Dining	$26,644	$100	66%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (107)
Maggie’s Place / Old Town Clovis	$29,008	$132	56%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (36)
The Place on 8th	$41,321	$170	64%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (17)
Your Home Away From Home!	$58,116	$195	77%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (43)
Gorgeous New Home Near Sequoia&Kings Canyon Parks	$30,013	$96	74%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (136)
Legacy Ranch	$41,724	$200	57%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Home in Clovis/Fresno, Remodeled 3 Bed/1 Bath	$25,096	$135	46%	3	1	2	$119	❌	❌	❌	Y / Y	⭐️ 5 (56)
Cheerful 3 Bedroom Home with Backyard Pool	$73,270	$245	80%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
Renovated 3BR in Old Town Clovis Perfect for All	$35,432	$100	85%	3	1	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (27)
Riverfront Beauty with Pickle Ball Court	$97,025	$455	57%	3	2	2	$292	❌	❌	❌	Y / Y	⭐️ 5 (16)
Beautiful House - Near 3 National Parks!	$38,733	$168	59%	3	2	1	$98	❌	❌	❌	Y / Y	⭐️ 4.8 (175)
Adorable modern farmhouse. Fav for park visitors!	$23,610	$145	41%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (30)
#6Tiny house fish farm-Sequoia/Kings Canyon N Park	$38,993	$249	42%	3	3	2	$80	❌	❌	❌	N / Y	⭐️ 4.8 (41)
Sanger's Finest	$28,762	$119	58%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Fully Remodeled House in Country, Huge Yard	$40,768	$151	71%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
A cozy place in a quiet area ( with crib)	$37,519	$120	81%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (486)
5 EZ Ranch Silver -Easy Drive to Kings Canyon NP	$27,068	$148	48%	3	2	1	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (111)
Kings Canyon Cottage Previously~Lighthouse Ranch	$34,568	$175	48%	3	2	2	$125	❌	❌	❌	Y / N	⭐️ 4.9 (55)
Mid-century Vacation Home Retreat	$30,137	$185	43%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Fresno Ranch Vacation Home Retreat	$37,006	$237	41%	3	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (298)
3 BR Home Near 3 Natn’l Parks & Close to Airport	$30,908	$118	64%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (107)
3 BR 2 BA 5 min to FYI Airport No Cleaning Fee	$39,601	$145	66%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (229)
Upgraded 3B/2Bth Great Access to All You Need	$31,132	$111	71%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (134)
3B/2Bth Spacious Rooms & Open Kitchen w Swim Pool	$34,539	$159	55%	3	2	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (281)
Perfect Summer Retreat in Clovis w Swimming Pool	$32,472	$132	64%	3	2	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (232)

Return Metrics

-103.81% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,928	-$17,856	-$26,785	-$35,713	-$44,642	-$89,284	-$267,853
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	-$8,928	-$17,856	-$26,785	-$35,713	-$44,642	-$89,284	-$267,853

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-103.81%

Payback Period Days

Return on Investment

-103.81%

1274 N Hope Ave Reedley, California, 93654-2002

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$36,634

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $223/night at 72% occupancy ($58,643.57). Airbtics projects $170/night at 59% occupancy ($36,633).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$38,638

Avg annual revenue

59%

Avg occupancy rate

$170

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

$45k

$70k

$100k

-$8,928

Profit

Revenue

$36,634

Operating Expenses

$16,762

Operating Income

$19,872

Net Effective Rent

$28,800

Profit (Cash Flow)

-$8,928

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-103.81%

Payback Period Days