BNBCalc Short Term Rental Rental Arbitrage Analysis 17871 Shady View Drive, Chino Hills, CA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$43,208

Profit (Cash Flow)

-$11,609

Cash on Cash Return

-175.9%

Annual Revenue

$43,208

AirDNA projects $317/night at 50% occupancy ($57,891). Airbtics projects $169/night at 70% occupancy ($43,208). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $169 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,925	$43,764	$58,178	$82,680
Occupancy	55%	73%	83%	95%
Nightly Rate	$144	$158	$184	$227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming 2BR 1BA Private pool Self check-in	$73,840	$233	85%	2	1	4	$150	✅	❌	✅	Y / Y	⭐️ 5 (99)
Mid century style newly remodel 2 bed 2 bathrooms	$38,389	$145	68%	2	2	1	$135	❌	✅	✅	Y / Y	⭐️ 4.5 (68)
Cozy guest house W/private entrance 10min to ONT	$35,188	$124	74%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (461)
Gated Suite - King Bed, Cozy, Quiet, Kitchen, Pool	$68,443	$278	65%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (91)
Cozy "Folksy" Home	$44,715	$161	67%	2	1	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (27)
Modern and Gated 2bedroom House close to ONT	$36,809	$118	83%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (211)
Private entrance entire house 2 bedrooms 1 bath	$29,931	$147	54%	2	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (65)
U3 Quiet Private 2B1B	$23,858	$108	53%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (68)
U1 Clean Tidy Sweet 2B1B	$29,661	$109	65%	2	1	1	$120	❌	❌	❌	N / Y	⭐️ 5 (121)
La Casa Del Sol, Two Bedroom House	$67,267	$220	81%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (74)
45% OFF 2 Master Bedrs Close To Airport & Colleges	$32,904	$180	43%	2	2	1	$169	❌	✅	❌	Y / Y	⭐️ 5 (52)
40% OFF 2 Master Beds Close Airport, College, Shop	$29,046	$175	39%	2	2	1	$169	❌	✅	❌	Y / Y	⭐️ 5 (53)
Cozy 2 bed home. Close toCSUF/Disney, knotts	$36,528	$165	57%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (191)
Remodeled Cozy Mountain view near Disneyland	$55,654	$156	96%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (84)
Shared house with separate entrance (two bedrooms)	$24,703	$132	48%	2	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (43)
Spacious 2bedroom 2bath house	$48,985	$170	76%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (26)
Travel Ball Family Friendly	$37,070	$208	48%	2	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (50)
Cozy & Family-friendly Rear House Near Airport	$42,957	$123	89%	2	2	4	$125	❌	❌	❌	Y / Y	⭐️ 5 (157)
Ontario Townhome	$47,764	$227	56%	2	2.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (34)
Elegant 2BR Home w/Outdoor Space	$54,873	$197	73%	2	1	1	$185	❌	❌	✅	Y / Y	⭐️ 5 (195)
The Modern Apartment	$42,207	$150	73%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (266)
45% Off 2B/2B W Yard Close Airport, Hospital, Shop	$32,393	$160	48%	2	2	1	$169	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Glamping Getaway Experience!	$24,307	$95	68%	2	1	3	$60	❌	❌	✅	N / Y	⭐️ 5 (42)
The Yellow House in the Village	$64,084	$180	97%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (528)
Hidden Gem-View, Fire Pit, BBQ, Putting Green	$46,778	$307	41%	2	2	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (94)
Romantic and comfortable garden suite near Disney	$54,190	$146	100%	2	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (149)
💎FAIRHAVEN Home💎TV in All Rooms🔆KingBed🔆Laundry🔆AC	$42,411	$151	74%	2	1	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (151)
Peaceful ADU	$33,040	$135	65%	2	1	1	$59	❌	❌	❌	N / Y	⭐️ 4.5 (25)
La Casita	$55,686	$201	74%	2	1	2	$87	❌	❌	✅	Y / Y	⭐️ 5 (44)
Cozy-Vacation-Space	$23,195	$154	39%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
#23 Great Entire Condo 2b2.5b	$39,292	$143	71%	2	3	3	$139	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
Cozy 2B2B house W/private entrance 10min to ONT	$44,743	$146	79%	2	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (97)
Rustic & Family Entire Place 2 Bedrooms - 2 Baths	$44,126	$148	80%	2	2	2	$79	✅	❌	❌	Y / Y	⭐️ 5 (105)
Ontario, Ca Vintage California Spanish Bungalow	$77,662	$219	95%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (66)
KING BED \| W&D \| 2 bd 15 minutes from Disneyland!	$66,221	$176	100%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (131)
New Modern Guesthouse with King Bed and Kitchen	$48,369	$161	78%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (49)
Peaceful Home In Central Location \| Netflix 4K TV	$55,078	$153	95%	2	1	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (67)
Beautiful Centrally Located Town-House	$44,644	$143	83%	2	1.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (210)
Old Town Americana in the heart of La Verne	$57,471	$178	86%	2	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (121)
Goose Hollow	$39,865	$239	45%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (52)

Return Metrics

-175.88% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,608	-$23,217	-$34,826	-$46,434	-$58,043	-$116,087	-$348,261
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	-$11,608	-$23,217	-$34,826	-$46,434	-$58,043	-$116,087	-$348,261

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-175.88%

Payback Period Days

Return on Investment

-175.88%

17871 Shady View Dr 302 Chino Hills, California, 91709

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Chino Hills

Zoning

Laws

$43,208

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $317/night at 50% occupancy ($57,891.17). Airbtics projects $169/night at 70% occupancy ($43,208).

Occupancy Rate

Top 53% 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.

$44,858

Avg annual revenue

70%

Avg occupancy rate

$169

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

$40k

$60k

$80k

-$11,609

Profit

Revenue

$43,208

Operating Expenses

$17,617

Operating Income

$25,591

Net Effective Rent

$37,200

Profit (Cash Flow)

-$11,609

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-175.88%

Payback Period Days