BNBCalc Short Term Rental Cohost Analysis 1695 Meadow Vale Dr, South Lake Tahoe, CA, 96150

4 bed • 2 bath • 12 guests • $9,506,300

BNB

Calc

Owner income

$49,457

Per year

This Airbnb could earn an additional

$2,028

Per month vs a Long-Term Rental

Annual Revenue range

$75,819 - $153,573

Annual Revenue

$70,653

AirDNA projects $578/night at 50% occupancy ($105,555). Airbtics projects $370/night at 52% occupancy ($70,272). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 52% occupancy rate, $372 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,500	$75,819	$112,884	$153,573
Occupancy	38%	54%	66%	73%
Nightly Rate	$262	$365	$443	$550

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hot Tub, Trails, Arcade Game, Bunk Beds, Fireplace	$69,014	$250	70%	4	3	1	$450	❌	✅	❌	Y / Y	⭐️ 4.9 (65)
Tahoe Mountain Cabin	$56,107	$273	53%	4	3	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (378)
Lavish 4BR \| Hot Tub \| Fireplace \| Balcony	$41,888	$265	42%	4	3	2	$288	❌	✅	❌	Y / Y	⭐️ 4.7 (136)
Luxury House, Hot Tub, Pool Table, Pet Friendly	$80,888	$275	75%	4	3	2	$450	✅	✅	✅	Y / Y	⭐️ 5 (90)
Family friendly getaway near Heavenly w/ hot tub	$83,548	$373	58%	4	3	3	$360	✅	✅	❌	Y / Y	⭐️ 4.9 (65)
New Air Conditioned South Lake Tahoe Retreat	$127,959	$499	69%	4	4	2	$385	✅	✅	❌	Y / Y	⭐️ 5 (165)
Blackfoot Family Estate -Pets, PoolTbl, Spa, Views	$132,405	$499	69%	4	3	1	$420	✅	✅	✅	Y / Y	⭐️ 4.7 (74)
Remodeled 4BR with mountain view, fireplace & deck	$51,083	$236	58%	4	3	2	$239	❌	❌	❌	Y / Y	⭐️ 4.8 (167)
Crystal Lux Villa -4BR, 2.5BA, Hot Tub	$65,779	$300	56%	4	3	2	$444	❌	✅	❌	Y / Y	⭐️ 4.8 (77)
Spacious Tahoe Home With Hot Tub and Pool Table	$63,901	$326	51%	4	3	3	$350	✅	✅	✅	Y / Y	⭐️ 4.7 (107)
Hot Tub, Pool Table, Backyard Trails, EV Plug	$79,871	$256	79%	4	3	2	$445	✅	✅	❌	Y / Y	⭐️ 4.9 (70)
Angora Mountain Lodge - Pool Table, Ping Pong,	$54,275	$192	67%	4	3	1	$409	✅	❌	❌	Y / Y	⭐️ 4.8 (93)
Updated 4BR \| Hot Tub \| Balcony \| Garage Parking	$67,130	$345	52%	4	3	2	$294	❌	✅	❌	Y / Y	⭐️ 4.8 (77)
Tranquility in the Trees - Hot Tub, Air Hockey	$92,736	$428	55%	4	3	1	$470	❌	✅	❌	Y / Y	⭐️ 5 (19)
Paradise Found-Spring Savings! Hot Tub, Pets	$86,328	$358	63%	4	3	1	$420	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Crystal Manor-Large Tahoe Home PoolTable hot tub	$81,344	$271	74%	4	3	1	$439	❌	✅	❌	Y / Y	⭐️ 5 (116)
Tahoe modern luxury family home hot tub + 2 kings!	$139,200	$724	52%	4	3	2	$350	❌	✅	❌	Y / Y	⭐️ 4.9 (69)
Fun for Everyone! View/Hot tub, near Ski, sledding	$62,305	$434	39%	4	3	3	$350	✅	✅	✅	Y / Y	⭐️ 4.4 (5)
Large Home in quiet wooded neighborhood	$50,689	$437	31%	4	3	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (3)
Stylish Family Home with Hot Tub, Golf/Ski	$64,976	$431	36%	4	3	2	$425	❌	✅	❌	Y / Y	⭐️ 5 (3)
Forest View Lodge – Private Hot Tub, Pool Table, &	$83,276	$569	38%	4	3	1	$575	❌	✅	❌	Y / Y	⭐️ 4.8 (34)
2019 Tahoe Villa 4 Bedroom 2.5 Bath	$45,446	$231	44%	4	3	2	$444	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Wooded Bliss \| Large family home with 3 car garage	$35,722	$238	35%	4	3	1	$479	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Pet Friendly, Hot Tub, Pool Table, 9 Beds	$73,452	$277	66%	4	3	1	$425	✅	✅	✅	Y / Y	⭐️ 4.6 (29)
Family Friendly, Large, Luxurious, Hot Tub & AC	$67,770	$436	42%	4	3	3	$275	❌	✅	❌	Y / Y	⭐️ 5 (129)
Live like a local - Kayaks, Bikes, Pet friendly	$57,479	$461	31%	4	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (199)
Cozy Wooded Haven w/ Hot Tub near Heavenly Village	$64,992	$248	61%	4	3	2	$300	❌	✅	✅	Y / Y	⭐️ 4.8 (30)
Stunning 4BR, Views, Golf Front, Ski Sierra, A/C	$95,696	$486	52%	4	2	1	$320	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Spacious South Lake Tahoe House w/ Deck & Grill!	$85,729	$383	57%	4	2	3	$207	❌	❌	❌	Y / Y	⭐️ 4.6 (45)
The Lil Bear Cabin - Gorgeous Mountain House!	$75,944	$570	35%	4	3	3	$550	✅	✅	❌	Y / Y	⭐️ 5 (47)
Woodsong Meadows - Hot tub, Luxury & Family Fun!	$31,715	$91	73%	4	3	1	$409	❌	✅	❌	Y / Y	⭐️ 4.8 (89)
Cozy 4BR Mountainview \| Hot Tub \| Fireplace	$42,859	$372	31%	4	2	2	$299	❌	✅	❌	Y / Y	⭐️ 4.5 (84)
Luna Lodge - 4BR, 2BA Close to Hike, Bike	$38,429	$211	45%	4	2	2	$374	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Tahoe Reset-Hot Tub, Shuffleboard, Pet Friendly,AC	$95,658	$405	60%	4	2	1	$420	❌	✅	✅	Y / Y	⭐️ 4.7 (31)
Big Luxury South Lake Tahoe Home	$80,720	$686	32%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Grandview Manor - Hot tub, foosball, family fun!	$90,051	$315	74%	4	3	1	$522	❌	✅	❌	Y / Y	⭐️ 4.9 (25)
Meyers Meadow by AvantStay \| Hot Tub, Large Deck	$54,524	$206	62%	4	3	1	$510	❌	✅	❌	Y / Y	⭐️ 5 (11)
Forest Fantasy with Jacuzzi	$103,959	$379	70%	4	2	2	$299	❌	✅	✅	Y / Y	⭐️ 4.7 (49)

1695 Meadow Vale Dr South Lake Tahoe, California, 96150

4 bed • 2 bath • 12 guests

This property is for sale!

Contact Agent

$70,653

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $578/night at 50% occupancy.Projected nightly rate is $370/night at 52% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$71,953

Avg annual revenue

52%

Avg occupancy rate

$370

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

$30k

$65k

$100k

$140k

$14,131

Profit

Revenue

$70,653

Cleaning

$8,865

Cohost commission

$14,131

Owner payout

$49,457

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

9,583 sqft

Year built:

1985

Size:

2,237 sqft

Type:

SFR

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1569 Zapotec Dr	4	2	2,828	-	7,840	2003	$0	-
1646 Canienaga St	3	1	1,442	-	7,405	1971	$465,000	-
1841 Osage Cir	4	3	2,844	-	10,018	2008	$1,180,000	-
1711 Southern Pines Dr	3	1	1,040	-	19,166	1972	$0	-
1501 Apache Ave	3	3	2,188	-	17,424	1963	$900,000	-
1469 Apple Valley Dr	3	2	1,224	-	10,890	1976	$610,000	-
1712 Southern Pines Dr	2	1	992	-	24,829	1979	$585,000	-
1841 Bakersfield St	2	1	1,056	-	13,939	1975	$500,000	-
1613 Sitka Cir	3	1	1,120	-	7,840	1974	$487,500	-
1813 Narragansett Cir	3	2	1,656	-	13,939	1978	$0	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 3

Lot size: 9,583 sqft

Building area: 2,237 sqft

Garage: Yes

Heating:

Pool: Yes

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: TR1

Land Use: Residential

Parcel Number: 034-753-001-000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $673,866

County Est. Land Value: -

Assessed Land Value: $164,487

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
02/05/21	$635,000	70%	Tu K Lam
03/11/13	$405,000	75%	Frederick E Fuchs Jr
09/15/03	$0	0%	Barbara Cloutier
09/07/99	$0	0%	Jeffrey J Cloutier, Barbara J Cloutier
08/30/99	$0	0%	Barbara Cloutier
11/17/97	$205,000	100%	Jeffrey J Cloutier, Barbara J Cloutier
11/17/97	$205,000	65%	Jeffrey J Cloutier, Barbara J Cloutier
11/30/95	$0	0%	Charles P Mcdevitt Jr

Ownership

Name: Tu Lam

Owner Occupied: No

Owner Mailing Address: 8051 Ardenness Dr, Sacramento, CA 95825

Years Owned: 45

Home Equity: $420,500

Mortgage Balance Remaining: $444,500

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No