BNBCalc Short Term Rental Investment Analysis 12821 Oak Knoll Ave, Clearlake Oaks, CA

3 bed • 2 bath • 9 guests • $245,000

BNB

Calc

Annual Revenue

$44,921

Profit (Cash Flow)

$8,875

Cap Rate

10.4%

Annual Revenue

$44,921

AirDNA projects $251/night at 39% occupancy ($35,753). Airbtics projects $251/night at 49% occupancy ($44,921). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 49% occupancy rate, $251 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,066	$45,739	$59,009	$83,165
Occupancy	43%	49%	55%	62%
Nightly Rate	$215	$243	$277	$346

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Clear Lake Getaway with Dock & Kayaks	$43,225	$217	52%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (45)
Robin's Nest- 3BD 3BA Smarthome w/ deck and dock!	$56,669	$288	53%	3	3	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (70)
Lakefront – KayakPaddle BoatPaddle Board*Arcade	$60,950	$268	58%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (94)
Dream Catcher Getaway	$35,079	$190	47%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (18)
Tropical Lakefront with Dock	$47,106	$277	45%	3	2	2	$185	✅	❌	✅	Y / Y	⭐️ 5 (18)
HotTubWaterfrontDock FirePitGameRoomPedal Boat	$41,238	$263	40%	3	2	2	$160	❌	✅	✅	Y / Y	⭐️ 5 (94)
Blue Herons Nest	$42,358	$210	53%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (200)
LAKEFRONTPoolFirePit* DockGameRoomPingPong	$79,653	$379	55%	3	2	2	$195	✅	❌	✅	Y / Y	⭐️ 5 (74)
Fun Family pool & spa relaxing retreat	$38,752	$140	73%	3	2	1	$80	✅	✅	❌	Y / Y	⭐️ 5 (72)
Modern Beauty in the Clearlake Keys - on the lake	$35,901	$206	45%	3	2.5	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (136)
Fish Right from the backyard. Spacious Home.	$41,571	$250	44%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (160)
Spinnaker Getaway with kayaks/Pedal boat	$54,831	$231	57%	3	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (16)
Anchor's Rest	$41,697	$225	48%	3	2	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (265)
Stunning Lake front/ Private Beach/ Docks, Kayaks	$42,430	$217	50%	3	3	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (144)
Directly On The Water Paradise Cove Beach - Launch	$35,727	$277	34%	3	1.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (93)
La Maison Du Lac, Lake Front sleeps 6 REMODELED	$31,439	$173	44%	3	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (241)
The Key House-Perfect Lakefront Home, Dock & Views	$39,680	$302	35%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (33)
Waterfront Home with Private Dock and Play Yard!	$27,924	$120	57%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Pet-Friendly Clearlake Oaks Vacation Home w/ Pool!	$84,570	$362	61%	3	2	2	$207	✅	❌	✅	Y / Y	⭐️ 4.8 (28)
Silverado Beach Lake House Kayaks Included	$24,838	$257	25%	3	2.5	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (29)
"Anchor-In on Clear Lake"	$19,848	$187	29%	3	2	2	$0	❌	❌	✅	N / N	⭐️ 5 (10)
Sunset Shores Hideaway	$37,765	$222	40%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (69)
TimberTales - A cozy log cabin \| Magical lakeviews	$95,117	$273	92%	3	2.5	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (100)
Cherry Haus \| Lakefront • Spa • Dock • Dogs	$69,022	$238	74%	3	1.5	2	$225	❌	✅	✅	N / Y	⭐️ 5 (91)
OMG the views! King bed, blazing Wi-Fi, so chill!	$60,930	$285	54%	3	2	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (156)
Promo*Exotic Lakeview w Sunset, Big Game RM, BBQ	$59,866	$278	52%	3	3.5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (91)
Spacious Villa in Clearlake California. Lux views!	$38,583	$222	46%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (60)
Fun large House on the Lake	$40,282	$212	49%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (99)
Winter Special: Cozy Lakeside Loveshack w/firepit!	$69,256	$301	62%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (155)
Lake Vacation	$31,469	$269	30%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (13)
Glenhaven with Exotic Lake View	$38,691	$346	29%	3	2.5	2	$225	✅	✅	✅	Y / Y	⭐️ 5 (15)
RnR on the Lake - an oasis in nature!	$86,149	$350	65%	3	2	2	$240	❌	❌	✅	Y / Y	⭐️ 5 (23)
Idyllic Kelseyville Home w/ 2 Decks + Views!	$28,239	$249	28%	3	2.5	2	$207	✅	❌	❌	Y / Y	⭐️ 5 (20)
Amazzing Lake View 3 BR in Wine Country	$36,985	$205	49%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (51)
Jago Bay Vineyards	$106,890	$447	62%	3	2	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (66)
Stunning Lake & Mtn View\|Movie Rm\|Ping-Pong\|AC\|BBQ	$46,993	$251	46%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (106)
Stylish & Cozy ~ Stunning Lake Views ~ ♛Royal Beds	$44,221	$233	48%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (64)
Beautiful Lake View Home w/ Decks	$33,852	$237	38%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (81)
Stay on the Lake!	$31,912	$163	52%	3	1	2	$50	❌	❌	✅	Y / N	⭐️ 5 (29)
3 Bedroom Clearlake Lakefront Getaway	$44,517	$220	54%	3	2	2	$150	❌	❌	❌	Y / N	⭐️ 5 (19)

Return Metrics

13.68% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,874	$17,749	$26,623	$35,498	$44,373	$88,746	$266,239
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000
Down Payment	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000
Property Appreciation	$7,350	$14,920	$22,718	$30,749	$39,022	$84,259	$349,679
Total Return	$261,224	$277,669	$294,342	$311,248	$328,395	$418,006	$860,918

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.68%

Cap Rate

10.36%

Return on Investment

28.73%

12821 Oak Knoll Ave Clearlake Oaks, California, 95423

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,175/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$8,874

Annual Profit

10.4%

Cap Rate

13.7%

Cash on Cash

$44,921

Annual Revenue

BNBCalc predicts this property will get $251 per night with 49% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% 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.

$48,155

Avg annual revenue

49%

Avg occupancy rate

$251

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

$50k

$75k

$110k

$8,875

Profit

Revenue

$44,921

Operating Expenses

$19,520

Operating Income

$25,402

Mortgage & Taxes

$16,527

Profit (Cash Flow)

$8,875

$64,850

Cash Investment

Down Payment

$49,000

Renos & Furnishing

$8,500

Closing Costs

$7,350

Total

$64,850

DSCR Ratio

Strong

1.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.68%

Cap Rate

10.36%

Return on Investment

28.73%

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

$11,628

Deductible property tax

$2,426

Your total deduction

$16,570

Your adjusted annual income

$150,000 - $16,570 = $133,430

Taxes on $133,430 (30%)

$40,029

Your old tax bill

$45,000

Your new tax bill

$40,029

Estimated tax savings

$4,971

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:

0.26 sqft

Year built:

1958

Size:

1,221 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.26 sqft

Building area: 1,221 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 1

Basement: No

Cooling: Central Air

View: -

Parking: Other, Converted Garage, Driveway

Amenities: Free-Standing Electric Range, Dishwasher

Price per square foot: $200

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0355611701

Flood Zone: No

Tax Info

Year Assessed: 2018

Assessed Value: $210,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools