BNBCalc Short Term Rental Investment Analysis 1649 Linnet Rd, Wrightwood, CA 92397

2 bed • 2 bath • 6 guests • $399,000

BNB

Calc

Annual Revenue

$35,966

Profit (Cash Flow)

-$9,305

Cap Rate

4.4%

Annual Revenue

$35,966

AirDNA projects $229/night at 43% occupancy ($35,965). Airbtics projects $170/night at 44% occupancy ($27,320). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 43% occupancy rate, $229 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,143	$24,329	$42,426	$58,642
Occupancy	32%	38%	55%	67%
Nightly Rate	$135	$160	$196	$222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ashley's Cozy 2Bed Cottage Cabin in Wrightwood	$20,134	$122	35%	2	1	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Wrightwood Cabin ~ 4 Mi to Mtn High Resort!	$34,704	$269	32%	2	1	2	$181	❌	❌	❌	Y / Y	⭐️ 3.6 (5)
Vacation Memories in the Making!	$37,973	$200	49%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (115)
RusticRetreat/FrPlace/FrPit/kid/pets/1120 SqFt	$22,723	$133	38%	2	2	1	$110	✅	❌	✅	N / Y	⭐️ 4.9 (269)
Cozy Cottage:Playhouse/Fenced Yard/Pet friendly	$38,387	$142	67%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (199)
Cozy Boho cottage in the woods!	$31,080	$119	68%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (40)
Jimmy's Ski Cabin /Wrightwood center	$24,260	$186	32%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (57)
Cabin Bungalow Near Town. Private Backyard w/ Spa	$35,761	$160	58%	2	1	2	$80	❌	✅	✅	N / Y	⭐️ 4.8 (392)
Pine tree cabin with an amazing front deck	$32,772	$217	39%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Cozy Wrightwood Home Away From Home-Walk to Town	$19,212	$160	30%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (19)

Return Metrics

-9.46% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,305	-$18,610	-$27,915	-$37,220	-$46,526	-$93,052	-$279,156
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,200	$319,200	$319,200	$319,200	$319,200	$319,200	$319,200
Down Payment	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800
Property Appreciation	$11,970	$24,299	$36,998	$50,078	$63,550	$137,222	$569,477
Total Return	$401,664	$404,688	$408,082	$411,857	$416,024	$443,170	$689,320

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.46%

Cap Rate

4.41%

Return on Investment

6.7%

1649 Linnet Rd Wrightwood, CA, 92397

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,914/mo

This property is for sale!

Contact Agent

-29

Airbnb Investor Score

-$9,305

Annual Profit

4.4%

Cap Rate

-9.5%

Cash on Cash

$35,966

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $229/night at 43% occupancy.Projected nightly rate is $170/night at 44% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$29,700

Avg annual revenue

44%

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

$25k

$30k

$40k

-$9,305

Profit

Revenue

$35,966

Operating Expenses

$18,356

Operating Income

$17,610

Mortgage & Taxes

$26,915

Profit (Cash Flow)

-$9,305

$98,270

Cash Investment

Down Payment

$79,800

Renos & Furnishing

$6,500

Closing Costs

$11,970

Total

$98,270

DSCR Ratio

Weak

0.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.46%

Cap Rate

4.41%

Return on Investment

6.7%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$49,730

Your adjusted annual income

$150,000 - $49,730 = $100,270

Taxes on $100,270 (30%)

$30,081

Your old tax bill

$45,000

Your new tax bill

$30,081

Estimated tax savings

$14,919

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -