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 Rental Arbitrage Analysis 14709 Ragan Dr, La Mirada, CA, 90638

4 bed β€’ 2 bath β€’ 12 guests β€’ $0

BNB

Calc

Annual Revenue

$94,507

Profit (Cash Flow)

$17,589

Cash on Cash Return

165.9%

Annual Revenue

$94,507

AirDNA projects $425/night at 59% occupancy ($91,584). Airbtics projects $345/night at 75% occupancy ($94,506). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $345 rate per night.

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

Percentiles25%50%75%90%
Revenue$64,254$84,862$130,197$185,975
Occupancy65%74%86%93%
Nightly Rate$260$301$398$527

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
Mid-Cent. 4BR w/ Hottub and Pooltable near Disney

No image available

$80,719
$397
55%
423$200βœ…βœ…βœ…Y / Y⭐️ 5 (91)
Soak, Sleep, Repeat – 4BR Retreat in Whittier

No image available

$84,807
$317
68%
422$280βœ…βœ…βŒY / Y⭐️ 5 (33)
D Cheerful 4Bedroom res-house with fire place

No image available

$62,218
$170
96%
431$155❌❌❌Y / Y⭐️ 5 (233)
Comfy Stay, Clean & Quiet, Just 10 mins to Disney

No image available

$59,752
$249
62%
422$180❌❌❌Y / Y⭐️ 4.5 (16)
COMFY STAY| NEW & CLEAN| 10 MINS DISNEY| DOWNTOWN

No image available

$63,610
$266
62%
422$180❌❌❌Y / Y⭐️ 4.5 (41)
10 min to Disney | LA/OC Getaway | Pool | 4 BD 2BA

No image available

$84,762
$236
86%
421$275βœ…βŒβŒY / Y⭐️ 5 (56)
CA1. (House) Fun and Central SoCal Airbnb

No image available

$260,636
$781
90%
431$99❌❌❌Y / Y⭐️ 5 (70)
CA2. (House) SoCal Oasis/Newly Renovated/Game Room

No image available

$237,573
$697
92%
431$99❌❌❌Y / Y⭐️ 5 (49)
Traveler's Dream Modern Home next to Disney

No image available

$65,120
$239
69%
422$250❌❌❌Y / Y⭐️ 5 (123)
Beautiful Whittier Home w/ Pool & Gas Grill!

No image available

$91,850
$373
65%
43.52$258βœ…βŒβŒY / N⭐️ 4.5 (45)
Tranquil Modern Home near Disney & DTLA

No image available

$64,059
$234
71%
422$215❌❌❌Y / Y⭐️ 4.5 (153)
Chic Whittier Oasis: Private Pool, Hot Tub & Grill

No image available

$135,618
$501
72%
432$155βœ…βœ…βœ…Y / Y⭐️ 5 (96)
Traveler’s Modern home near Disney | w Game room

No image available

$97,413
$265
97%
422$221βœ…βŒβŒY / Y⭐️ 5 (123)
✨ 10 Min to Disneyland & Anaheim Convention Center

No image available

$83,784
$276
81%
423$150❌❌❌Y / Y⭐️ 4.5 (294)
Single Story Home in Historic Uptown Whittier

No image available

$63,811
$262
64%
422$220❌❌❌Y / Y⭐️ 5 (237)
10 People /15 mins to Disneyland

No image available

$80,145
$299
67%
423$250❌❌❌Y / Y⭐️ 5 (34)
Relaxing Pool House Near Disneyland

No image available

$131,219
$416
82%
432$450βœ…βœ…βŒY / Y⭐️ 5 (45)
Splendid Family Home by Disney & Convention Center

No image available

$92,692
$326
76%
422$250❌❌❌Y / Y⭐️ 5 (170)
4bd-3ba | Family Vacation House/close to Disney

No image available

$92,426
$253
99%
432$150βœ…βŒβŒY / Y⭐️ 5 (20)
The Cozy Family Home(4b/3b)Near Disneyland &Knotts

No image available

$79,504
$244
87%
432$150❌❌❌Y / Y⭐️ 5 (58)
@Marbella Lane - 4BR Bungalow for Relaxing Retreat

No image available

$100,168
$319
82%
422$230βŒβŒβœ…Y / Y⭐️ 5 (61)
'The Castle' Hacienda Heights Home w/ Patio & Pool

No image available

$113,840
$362
81%
43.52$294βœ…βŒβœ…Y / Y⭐️ 5 (50)
Close to Disney, 2 KING BEDS, EV Charger, Gym

No image available

$118,757
$464
68%
433$250❌❌❌Y / Y⭐️ 5 (102)
Remodeled Family Retreat w/ Private Pool

No image available

$93,136
$318
78%
422$195βœ…βŒβŒY / Y⭐️ 5 (165)
Tropical Bright Modern House Near Disney/LA

No image available

$67,598
$306
56%
422$150βŒβŒβœ…Y / Y⭐️ 4.5 (287)
<Cali-Rica>6miles to Disney/Heated Pool

No image available

$152,500
$530
76%
422$225βœ…βŒβŒN / Y⭐️ 5 (63)
Jade Retreat - 4 miles to Disney- 4BR/2Bath/6Beds

No image available

$76,710
$289
71%
422$225❌❌❌N / Y⭐️ 5 (6)
Cerritos residence 15 min from Disney!

No image available

$109,385
$527
54%
4330$300❌❌❌Y / Y⭐️ 4.7 (66)
2 Craftsman Duplex Units|Groups|Views|Parking|W/D

No image available

$144,880
$377
100%
422$299❌❌❌Y / Y⭐️ 5 (4)
Family Getaway Near Disney + Heated Spa

No image available

$102,585
$403
65%
421$189βœ…βœ…βŒY / Y⭐️ 4.5 (31)
Lux Home with Hot Tub and Sauna 15miles to DLand

No image available

$144,480
$402
93%
42.52$250βŒβœ…βŒY / Y⭐️ 5 (161)
Traveler's Dream Disney Home

No image available

$81,404
$243
86%
421$215❌❌❌Y / Y⭐️ 5 (86)
Sweet mid-century Fullerton home near Disneyland

No image available

$60,493
$291
56%
422$155❌❌❌Y / Y⭐️ 4.5 (121)
MagicwayVillas + HeroHouse+ Pool & Spa

No image available

$83,920
$294
73%
423$350βœ…βŒβŒY / Y⭐️ 4.5 (49)
Relaxing Artistic Resort Home with Pool

No image available

$91,843
$543
45%
422$200βœ…βœ…βœ…Y / Y⭐️ 5 (133)
Elegant & beautiful vacation home near Disneyland

No image available

$62,164
$299
51%
431$340❌❌❌Y / Y⭐️ 4.5 (165)
Modern and Stylish 4-bedroom Home

No image available

$85,591
$280
82%
43.54$350❌❌❌Y / Y⭐️ 5 (69)
Hilltop Hot Tub Retreat w/ Views | Near Disney/LA

No image available

$106,294
$304
89%
42.52$250βœ…βœ…βŒY / Y⭐️ 5 (66)
4BR Great View Newly Renovated Near Disney-2368A

No image available

$67,477
$254
68%
421$250βŒβŒβœ…Y / Y⭐️ 4.5 (21)
Newly remodeled House 4b3b 30 mins to Disneyland

No image available

$70,503
$200
92%
431$150❌❌❌Y / Y⭐️ 5 (75)

Return Metrics

165.93% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$17,588$35,177$52,766$70,355$87,944$175,889$527,669
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$17,588$35,177$52,766$70,355$87,944$175,889$527,669

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

165.93%

Payback Period Days

220

Return on Investment

165.93%

property-location

14709 Ragan Dr La Mirada, California, 90638

4 bed β€’ 2 bath β€’ 12 guests

Agent

Inquire about this property

Contact Agent

$94,507

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $425/night at 59% occupancy ($91,584.93). Airbtics projects $345/night at 75% occupancy ($94,506).

Top 48% of comparables

Top 33% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$98,636

Avg annual revenue

75%

Avg occupancy rate

$345

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

$60k

$125k

$190k

$260k

Sign up to see the data on 40 all comparables

$17,589

Profit

Revenue

$94,507

Operating Expenses

$24,286

Operating Income

$70,221

Net Effective Rent

$52,632

Profit (Cash Flow)

$17,589

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

165.93%

Payback Period Days

220