BNBCalc Short Term Rental Investment Analysis 17118 Lakeview Ct, Fontana, CA 92336

4 bed • 2 bath • 12 guests • $599,999

BNB

Calc

Annual Revenue

$57,931

Profit (Cash Flow)

-$3,754

Cap Rate

6.1%

Annual Revenue

$57,931

AirDNA projects $311/night at 51% occupancy ($57,931). Airbtics projects $287/night at 57% occupancy ($59,750). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 51% occupancy rate, $311 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,336	$60,704	$88,003	$112,032
Occupancy	46%	55%	71%	83%
Nightly Rate	$241	$296	$330	$359

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Golf course house with 2 Master Bedrooms	$57,500	$332	46%	4	4	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
Spacious Cozy Home Near Almeria Park	$65,491	$246	66%	4	3	2	$240	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Single family home near Rancho/Fontana/Los Angeles	$28,959	$205	37%	4	3	3	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Luxe Home Near Victoria Mall & Mills	$101,110	$351	77%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
Fontana's Very Own Blue Diamond	$66,448	$299	56%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Huge 4BR/3BA Pet Friendly Home in Fontana	$74,854	$217	90%	4	3	4	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Single Family home near Rancho/Ontario/Los Angeles	$26,575	$188	37%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Fairway Views: Luxe Living with Golf Course Vistas	$59,156	$329	46%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Luxury Home: Discover Tranquility in Elegant Abode	$47,106	$230	52%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (18)
Tranquil 4BR/3BA private house w/ inviting yard	$65,176	$357	48%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Cozy Neighborhood	$80,707	$296	73%	4	3	3	$399	✅	✅	❌	Y / Y	⭐️ 5 (11)
Heavenly Home Centrally Located	$44,540	$327	37%	4	3	2	$75	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Cheerful home beautiful pool resort home	$94,281	$322	80%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (117)
Beautiful Home in Heritage Village	$54,609	$297	49%	4	3	14	$450	❌	❌	❌	Y / Y	⭐️ 5 (9)
12409 Corporate Housing/Travel Nurses/Relocation	$64,826	$246	72%	4	3	14	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (17)
Family-friendly 4BR Home \| Spacious Great Location	$46,976	$136	88%	4	2	1	$250	❌	❌	❌	Y / N	⭐️ 4.7 (63)
40% Off Monthly Stay Heated Pool Shopping Nearby	$70,053	$330	58%	4	5	30	$80	✅	✅	✅	Y / Y	⭐️ 4.7 (3)
Clean spacious pool house	$67,031	$333	55%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
New House Clean Pool suburban area	$85,686	$232	98%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 0 (6)
Futuristic Oasis in Bella Strada	$23,601	$208	31%	4	3	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Cheerful entire house/10people/4 brs/5Qbeds/2baths	$91,139	$383	64%	4	2	7	$260	❌	❌	✅	Y / N	⭐️ 5 (2)
Golfside Luxury: Wake Up to Stunning Views	$58,033	$248	59%	4	3	31	$200	❌	❌	✅	Y / Y	⭐️ 5 (2)
Spacious 4BD/Large living room	$84,460	$325	71%	4	3	31	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Large Groups, Family/Business,Fast Wifi, King Bed!	$61,854	$338	50%	4	3	23	$265	❌	✅	✅	Y / Y	⭐️ 4.6 (50)
Spacious Golf Course View Home	$48,533	$255	52%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Nice house, near airport, Fast Wi-Fi, golf/shop.	$62,037	$339	50%	4	3	13	$289	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Stylish 4 bedroom with pool & free parking	$56,063	$303	49%	4	3	2	$120	✅	❌	✅	Y / Y	⭐️ 3.8 (7)
Entire house/10 people/4 bedrooms/10beds/2baths/AC	$93,445	$390	64%	4	2	2	$260	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
North Fontana getaway	$34,059	$282	33%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Golf course beauty *	$32,586	$281	30%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 3.4 (6)
Nice house, 4 bedrooms, Wi-Fi	$48,646	$299	43%	4	3	10	$400	❌	❌	✅	Y / Y	⭐️ 0 (0)
Amazing Golf Villa	$44,109	$215	53%	4	3	2	$299	❌	❌	❌	Y / N	⭐️ 5 (2)
4bd home walk to Victoria Garden	$55,367	$244	62%	4	3	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Designer Home \| Spacious 4 Bedroom \| Close to Park	$133,554	$410	89%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Large Rancho Cucamonga Home: 5 Mi to Red Hill Park	$42,017	$280	41%	4	3	30	$207	❌	❌	❌	Y / Y	⭐️ 5 (6)
Amazing Garden House	$90,527	$298	83%	4	4	90	$200	❌	❌	❌	N / Y	⭐️ 0 (0)
The Castle on Pinewood Ave G#41514	$53,070	$250	58%	4	3	31	$400	❌	❌	✅	Y / Y	⭐️ 0 (0)
Comfortable and lovely home	$60,085	$228	72%	4	3	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Newly Remodeled Home near Mary Vagle Nature Center	$48,804	$226	59%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

-2.52% 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)	-$3,753	-$7,507	-$11,261	-$15,015	-$18,768	-$37,537	-$112,613
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$479,999	$479,999	$479,999	$479,999	$479,999	$479,999	$479,999
Down Payment	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999
Property Appreciation	$17,999	$36,539	$55,636	$75,305	$95,564	$206,349	$856,356
Total Return	$614,245	$629,031	$644,373	$660,289	$676,794	$768,810	$1,343,742

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.52%

Cap Rate

6.12%

Return on Investment

13.56%

17118 Lakeview Ct Fontana, CA, 92336

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,878/mo

This property is for sale!

Contact Agent

Fontana

Guide

Zoning

Guide

Laws

Airbnb Investor Score

-$3,753

Annual Profit

6.1%

Cap Rate

-2.5%

Cash on Cash

$57,931

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $311/night at 51% occupancy.Projected nightly rate is $287/night at 57% occupancy.

Occupancy Rate

Top 63% 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.

$61,028

Avg annual revenue

57%

Avg occupancy rate

$287

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

$15k

$55k

$95k

$135k

-$3,754

Profit

Revenue

$57,931

Operating Expenses

$21,211

Operating Income

$36,720

Mortgage & Taxes

$40,474

Profit (Cash Flow)

-$3,754

$148,500

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$10,500

Closing Costs

$18,000

Total

$148,500

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.52%

Cap Rate

6.12%

Return on Investment

13.56%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$64,644

Your adjusted annual income

$150,000 - $64,644 = $85,356

Taxes on $85,356 (30%)

$25,607

Your old tax bill

$45,000

Your new tax bill

$25,607

Estimated tax savings

$19,393

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: Yes

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -