BNBCalc Short Term Rental Investment Analysis 14190 Tehachapi Road, Apple Valley, CA

4 bed • 2 bath • 12 guests • $445,000

BNB

Calc

Annual Revenue

$53,369

Profit (Cash Flow)

$28,346

Cap Rate

7.4%

Annual Revenue

$53,369

AirDNA projects $282/night at 43% occupancy ($44,289). Airbtics projects $281/night at 52% occupancy ($53,369). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $281 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,781	$49,168	$76,261	$95,105
Occupancy	46%	51%	61%	66%
Nightly Rate	$223	$252	$327	$377

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lakefront Lakehouse Retreat	$77,808	$267	76%	4	3.5	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (32)
Home Away From Home	$43,806	$201	58%	4	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (218)
The Lake House	$71,044	$324	57%	4	2.5	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (29)
Open Water Front Lake House	$68,139	$262	66%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (48)
Resort style house in High Desert	$41,221	$242	45%	4	3	3	$170	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Dee’s house	$47,859	$254	49%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (62)
Billion Rock Escape	$56,875	$231	63%	4	2	2	$189	❌	✅	✅	Y / Y	⭐️ 5 (38)
Tranquil,spacious LAKE Front home.Near everything	$87,372	$373	64%	4	4.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Desert View House	$32,057	$208	39%	4	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (63)
4BR/3Bath 3 LivingRooms +Game Room+2 DiningRooms	$33,724	$175	46%	4	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (13)
Luxe 4BR in Victorville w/ Basketball & Firepit	$72,562	$287	67%	4	2.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (60)
Stylish Space for 14, Near Shopping & Dining	$46,660	$251	48%	4	3.5	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
COZY HOME! BIG Play Yard+BBQ+Fire Pit!	$39,493	$240	41%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (200)
Big Beautiful Home for 11, Near Shops & Dining	$44,693	$197	59%	4	3.5	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
New Listing*King Bed w/ Pool Table+WiFi&Long Stays	$59,628	$250	61%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (75)
Luxury&unique 3300 sq ft home, Quiet neighborhood.	$45,574	$210	58%	4	3	3	$150	❌	✅	✅	Y / Y	⭐️ 5 (3)
Elegant 3000 Sq Ft Home: 4 Bedrooms of Pure Bliss	$46,587	$239	51%	4	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Lake House	$56,906	$299	52%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
New home in Oak Hills	$43,010	$235	47%	4	3	1	$170	❌	❌	❌	Y / Y	⭐️ 5 (221)
Friendly Neighborhood home	$85,345	$238	92%	4	3	3	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Beautiful 4 bedroom LAKEFRONT home	$60,040	$324	48%	4	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (66)
Stunning 4-bedroom 3-bath home with desert views	$40,305	$250	42%	4	3	3	$125	✅	❌	✅	Y / Y	⭐️ 5 (13)
"LUXURY HIGH DESERT HOME. 3,300 Sqft,4 BEDROOMS"	$41,931	$207	53%	4	2	3	$195	❌	✅	✅	Y / Y	⭐️ 5 (21)
Bourbon Ranch	$58,550	$338	45%	4	3	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (18)
One In A Trillion	$89,144	$340	68%	4	3	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (59)
Victorville home with a mesmerizing backyard	$50,237	$267	48%	4	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (23)
Home of Hearts	$41,383	$173	60%	4	3	60	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Spring Valley Lake Waterfront Lake House	$73,105	$395	46%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Modern Entertainment home	$78,654	$323	65%	4	2	2	$265	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
4bdrms, 3 bths. Remodeled luxurious Detached Home!	$40,499	$193	55%	4	3.5	2	$75	✅	✅	❌	Y / Y	⭐️ 5 (31)
Luxury Living at its finest . Near shopping & frwy	$53,184	$224	63%	4	2	1	$190	❌	❌	✅	Y / Y	⭐️ 4.5 (62)
Little Horsethief Hideaway at Silverwood Lake	$71,246	$374	51%	4	3	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (158)
Lakefront Oasis on Open Water	$100,731	$417	66%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (12)
Spacious, comfy, peaceful home w/ Salt water pool	$70,773	$506	37%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (10)
Home in Victorville	$35,381	$199	47%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Beautiful House in Victorville	$41,217	$220	49%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Brand new home/Best property in Hesperia Oak Hills	$76,604	$455	46%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (15)

Return Metrics

8.12% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,345	$56,691	$85,037	$113,383	$141,729	$283,459	$850,377
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$120,149	$120,149	$120,149	$120,149	$120,149	$120,149	$120,149
Down Payment	$324,850	$324,850	$324,850	$324,850	$324,850	$324,850	$324,850
Property Appreciation	$13,350	$27,100	$41,263	$55,851	$70,876	$153,042	$635,131
Total Return	$486,695	$528,792	$571,301	$614,235	$657,606	$881,502	$1,930,509

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.12%

Cap Rate

7.35%

Return on Investment

12.29%

14190 Tehachapi Rd Apple Valley, California, 92307

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,134/mo

Inquire about this property

Contact Agent

$452,000

Zestimate

Apple Valley

Zoning

Laws

Airbnb Investor Score

$18,637

Annual Profit

7.4%

Cap Rate

8.1%

Cash on Cash

$53,369

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $282/night at 43% occupancy.Projected nightly rate is $281/night at 52% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$55,759

Avg annual revenue

52%

Avg occupancy rate

$281

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

$50k

$75k

$100k

$28,346

Profit

Revenue

$53,369

Operating Expenses

$20,618

Operating Income

$32,751

Mortgage & Taxes

$4,406

Profit (Cash Flow)

$28,346

$335,350

Cash Investment

Down Payment

$324,850

Renos & Furnishing

$10,500

Total

$335,350

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.12%

Cap Rate

7.35%

Return on Investment

12.29%

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

$8,477

Deductible property tax

$4,406

Your total deduction

$30,158

Your adjusted annual income

$150,000 - $30,158 = $119,842

Taxes on $119,842 (30%)

$35,953

Your old tax bill

$45,000

Your new tax bill

$35,953

Estimated tax savings

$9,047

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:

0.47 sqft

Year built:

1985

Size:

1,704 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.47 sqft

Building area: 1,704 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: Neighborhood

Parking: Garage, RV Access/Parking

Amenities: Dishwasher, Gas Oven

Price per square foot: $265

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0444025090000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $223,876

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $452,000

Schools

High School: Granite Hills High School with 5/10 star rating