BNBCalc Short Term Rental Rental Arbitrage Analysis 1321 W Kettering St

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$61,142

Profit (Cash Flow)

$6,393

Cash on Cash Return

60.3%

Annual Revenue

$61,142

AirDNA projects $196/night at 63% occupancy ($45,100). Airbtics projects $270/night at 62% occupancy ($61,141). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $270 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,702	$58,618	$83,705	$130,395
Occupancy	50%	63%	77%	87%
Nightly Rate	$200	$245	$283	$394

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Westside Highlight (4 bd rm)	$65,282	$228	72%	4	3	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (90)
The Diamond In Quartz Hill	$47,690	$186	64%	4	3	2	$250	❌	❌	❌	Y / N	⭐️ 4.7 (24)
Spacious. Basketball. Two Story. Backyard. Piano.	$52,601	$348	38%	4	3	2	$200	✅	❌	✅	N / Y	⭐️ 4.4 (19)
Fully Remodeled Home in Super Quiet Neighborhood!	$62,629	$186	85%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (85)
Family Feel W. Palmdale Home Near Marie Kerr Park	$53,149	$204	68%	4	3	4	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Charming Home in Palmdale	$57,971	$157	91%	4	3	1	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (327)
Country Feel with Stunning Views	$77,827	$295	69%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (25)
Eldorado Oasis	$44,859	$236	51%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Beautiful Ranch Style Home on 2 .5 Acres.	$72,879	$280	69%	4	3	2	$180	✅	✅	❌	Y / Y	⭐️ 4.9 (26)
Nice 4 bedroom entire home!	$54,045	$223	61%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.3 (24)
Casa rancho barbacoa vacaciones día de ruta	$48,013	$249	46%	4	3	1	$190	❌	✅	✅	Y / Y	⭐️ 4.8 (27)
Live Beautifully in Fully Remodeled Home!	$53,202	$168	79%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Quaint Vintage Ranch Style - 4BR* 2BA* Sleeps 10*	$38,067	$192	50%	4	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Refreshing 4 bedroom home in Nature	$51,128	$255	50%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.2 (19)
Spacious Lancaster Family Ranch - BBQ & Patio	$81,401	$394	54%	4	3	2	$207	✅	✅	❌	Y / Y	⭐️ 4 (4)
Portulacaceae	$53,384	$268	51%	4	3	2	$240	✅	❌	❌	Y / Y	⭐️ 4.6 (6)
Former Model Home, 3 Car Garage, Gym, Sleep 14	$134,286	$390	89%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (92)
Casa Bonita - close to LA adventures & nature	$38,635	$182	58%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
House in the middle of the "park	$34,825	$244	35%	4	3	2	$195	✅	❌	❌	Y / Y	⭐️ 4.3 (46)
Beautiful single story 4 br. home in nice area.	$45,370	$221	49%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (81)
Lovely Monaco Whole House	$37,198	$253	38%	4	3	1	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Super Spacious Cozy Modern Home w/ Big Backyard	$48,013	$195	63%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (6)
Bright Modern Pool Home in West Palmdale	$63,662	$174	92%	4	2	2	$179	✅	❌	❌	Y / Y	⭐️ 5 (53)
Ranch Living at It’s Finest!	$44,271	$216	56%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4 (1)
Entire Home Palmdale Pool Oasis	$65,798	$348	50%	4	3	2	$180	✅	❌	✅	Y / Y	⭐️ 4.4 (13)
Rancho Vista Villa	$89,262	$304	79%	4	3	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (44)
Private Lancaster Corner Home	$68,110	$202	88%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
M2M's Select 4b in Lancaster G#41757	$67,800	$247	75%	4	3	29	$400	❌	❌	✅	Y / Y	⭐️ 5 (1)
Million Dollar View	$129,162	$400	87%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (178)
\| Elegant Modern Home \| 4Bd/2.5Ba in Palmdale	$61,141	$257	65%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Cozy Hm w/ Optional Event Rm	$27,820	$217	32%	4	2	1	$150	❌	❌	❌	N / N	⭐️ 4.8 (7)
Rockie Desert Home in Palmdale	$58,863	$186	85%	4	2	3	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
M2M's 20% off 4b in Lancaster G#41390	$70,455	$250	77%	4	3	29	$400	❌	✅	✅	Y / Y	⭐️ 0 (0)
Newly remodeled! COZY and FUN! Close to Northrop	$80,688	$249	83%	4	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (6)
Have fun with the family	$58,620	$475	32%	4	3	1	$200	✅	✅	✅	Y / N	⭐️ 5 (2)
Beautiful, Modern, Cozy theater Tesla charger.	$63,403	$240	64%	4	3	5	$475	❌	✅	✅	Y / Y	⭐️ 5 (2)
New House with Rosamond Location	$41,263	$179	56%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
Spacious Modern Getaway For You	$69,845	$269	68%	4	3	2	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
Expansive Mountain Retreat: 3 Mi to Acton!	$96,282	$522	48%	4	3	2	$258	❌	❌	❌	Y / Y	⭐️ 4.7 (3)

Return Metrics

60.31% 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)	$6,393	$12,786	$19,180	$25,573	$31,967	$63,934	$191,802
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	$6,393	$12,786	$19,180	$25,573	$31,967	$63,934	$191,802

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

60.31%

Payback Period Days

605

Return on Investment

60.31%

1321 W Kettering St Lancaster, California, 93534-2228

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,900

Zestimate

Lancaster

Zoning

Laws

$61,142

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $196/night at 63% occupancy ($45,100.32). Airbtics projects $270/night at 62% occupancy ($61,141).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$61,389

Avg annual revenue

62%

Avg occupancy rate

$270

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

$25k

$60k

$95k

$135k

$6,393

Profit

Revenue

$61,142

Operating Expenses

$19,948

Operating Income

$41,193

Net Effective Rent

$34,800

Profit (Cash Flow)

$6,393

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

60.31%

Payback Period Days

605