BNBCalc Short Term Rental Investment Analysis 20517 Medley Lane, Topanga, CA

3 bed • 3.5 bath • 9 guests • $1,802,900

BNB

Calc

Annual Revenue

$248,614

Profit (Cash Flow)

$80,996

Cap Rate

11.2%

Annual Revenue

$248,614

AirDNA projects $527/night at 73% occupancy ($140,513). Airbtics projects $676/night at 62% occupancy ($153,081). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 77% occupancy rate, $884 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$82,154	$152,784	$255,553	$341,953
Occupancy	49%	66%	77%	84%
Nightly Rate	$446	$618	$884	$1,086

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Topanga Canyon Retreat	$62,020	$358	39%	3	2.5	5	$300	❌	❌	✅	Y / Y	⭐️ 5 (4)
The Blue House at Fernwood	$100,840	$328	84%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Topanga Canyon Romantic Cottage Retreat	$170,907	$609	73%	3	2	1	$300	❌	✅	✅	Y / Y	⭐️ 5 (156)
3Bdrm Topanga Oasis Home+Separate Office+Sauna	$178,407	$540	89%	3	3	3	$175	✅	❌	✅	Y / Y	⭐️ 4.9 (48)
The Willow - Cabin & Retreat - Amazing Views	$135,225	$368	99%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (98)
Experience Topanga Canyons Retreat Home	$161,890	$582	73%	3	2.5	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (105)
Surf Bungalow With Magnificent Views	$161,109	$524	82%	3	2	1	$350	❌	✅	✅	Y / Y	⭐️ 4.8 (36)
The Gate house Cabin with Cedar Hot Tub	$150,779	$627	62%	3	1	1	$250	❌	✅	❌	Y / Y	⭐️ 5 (337)
Malibu Vineyard w/ Mountain & Ocean View- hot tub!	$172,979	$860	54%	3	2	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (160)
Tranquil & Secluded Retreat in Topanga	$97,383	$426	61%	3	2	2	$189	❌	✅	❌	Y / Y	⭐️ 5 (130)
Malibu Ocean View 3 Bdrm Home w/ Hot Tub, Fire Pit	$222,202	$862	69%	3	2	2	$300	❌	✅	✅	Y / Y	⭐️ 4.9 (24)
60 Feet Ocean Front 3-Bedroom Malibu Condo	$90,311	$695	34%	3	2	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (201)
Beachfront * No Public Access * Spa *Fully Stocked	$198,103	$1,322	40%	3	2	2	$350	❌	✅	✅	Y / Y	⭐️ 5 (120)
Malibu Mountain Cottage near the Beach!	$92,906	$360	68%	3	3	2	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (122)
The Deck House: Malibu's Best Ocean Views	$174,844	$705	65%	3	3	1	$285	❌	✅	✅	Y / Y	⭐️ 5 (135)
Deck House with Mountain View, mins to beach	$110,276	$401	75%	3	2.5	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (151)
Mid-Century Modern Charm - Walk to Beach	$144,748	$484	80%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (98)
Ocean View Malibu Getaway	$133,914	$487	68%	3	2	2	$395	❌	❌	❌	Y / Y	⭐️ 4.7 (334)
Beachfront - Huge Deck, Ocean Views & Sandy Cove	$172,109	$1,083	42%	3	3	2	$400	❌	❌	✅	Y / Y	⭐️ 5 (54)
Ocean Front Beach house	$192,428	$1,119	46%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (118)
Bright, open, family home in the heart of Topanga	$55,535	$292	50%	3	2	4	$230	❌	❌	✅	Y / Y	⭐️ 5 (54)
Mid-Century Modern Malibu 1960	$273,432	$985	75%	3	2	4	$300	✅	❌	❌	Y / Y	⭐️ 5 (83)
Natural Live Oak Retreat Ask about our discounts	$63,489	$356	45%	3	1	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (169)
Coast House Malibu - Serene, Coastal Oasis!	$381,578	$1,302	79%	3	2	3	$275	❌	✅	✅	Y / Y	⭐️ 5 (38)
Create and accommodate! Studio for work and play.	$84,566	$451	50%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
3BR Oceanfront Malibu Retreat	$206,642	$664	82%	3	3	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (51)
Serene Topanga Mountain Retreat	$132,305	$433	77%	3	2.5	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (9)
Beachfront 3bdrm 3 ba w/Surfboards	$199,303	$644	84%	3	3	4	$300	❌	✅	❌	Y / Y	⭐️ 4.8 (87)
Malibu Secluded Escape Ocean View Zen House	$265,562	$1,002	71%	3	2.5	7	$279	❌	❌	❌	Y / Y	⭐️ 5 (190)
Malibu Beachfront Retreat with Deck + Sunset Views	$254,725	$758	89%	3	3	3	$395	❌	❌	✅	Y / Y	⭐️ 5 (59)
Rustic-Modern Retreat	$131,128	$459	76%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (41)
Malibu Waterfront Gallery + Private Beach Access	$199,701	$884	59%	3	3	2	$249	❌	❌	✅	Y / Y	⭐️ 5 (69)
3B/3B Luxury Oceanview Home in Malibu (1915 sq.ft)	$164,414	$909	49%	3	3	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (34)
Matador by AvantStay \| Oceanfront Malibu Pad	$239,194	$1,286	49%	3	3	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (39)
MAIN HOUSE- Topanga Mountain Views with Large Deck	$61,713	$277	58%	3	2	4	$160	❌	❌	✅	Y / Y	⭐️ 5 (92)
Walk to the Beach - Ocean View - Rare Gem	$137,020	$479	77%	3	3	30	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Malibu Dream Escape	$96,976	$510	51%	3	2	3	$250	❌	✅	❌	Y / Y	⭐️ 4.9 (106)

Return Metrics

19.12% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$80,996	$161,992	$242,989	$323,985	$404,982	$809,964	$2,429,894
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,442,320	$1,442,320	$1,442,320	$1,442,320	$1,442,320	$1,442,320	$1,442,320
Down Payment	$360,580	$360,580	$360,580	$360,580	$360,580	$360,580	$360,580
Property Appreciation	$54,087	$109,796	$167,177	$226,279	$287,155	$620,046	$2,573,211
Total Return	$1,937,983	$2,074,689	$2,213,066	$2,353,165	$2,495,037	$3,232,911	$6,806,005

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.12%

Cap Rate

11.23%

Return on Investment

36.07%

20517 Medley Ln Topanga, California, 90290

3 bed • 3.5 bath • 9 guests

Purchase Price

Est. $8,647/mo

Inquire about this property

Contact Agent

$1,802,900

Zestimate

110

Airbnb Investor Score

$80,996

Annual Profit

11.2%

Cap Rate

19.1%

Cash on Cash

$248,614

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $527/night at 73% occupancy.Projected nightly rate is $676/night at 62% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$152,621

Avg annual revenue

62%

Avg occupancy rate

$676

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

$55k

$160k

$270k

$385k

$80,996

Profit

Revenue

$248,614

Operating Expenses

$46,000

Operating Income

$202,614

Mortgage & Taxes

$121,618

Profit (Cash Flow)

$80,996

$423,542

Cash Investment

Down Payment

$360,580

Renos & Furnishing

$8,875

Closing Costs

$54,087

Total

$423,542

DSCR Ratio

Strong

1.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.12%

Cap Rate

11.23%

Return on Investment

36.07%

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

$85,567

Deductible property tax

$17,849

Your total deduction

$98,838

Your adjusted annual income

$150,000 - $98,838 = $51,162

Taxes on $51,162 (30%)

$15,348

Your old tax bill

$45,000

Your new tax bill

$15,348

Estimated tax savings

$29,652

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:

0.56 sqft

Year built:

2015

Size:

2,500 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

None, Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.56 sqft

Building area: 2,500 sqft

Garage: No

Heating: None, other

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: Dishwasher, Dryer, Range / Oven, Refrigerator

Price per square foot: $721

Lot Info

Zoning: -

Land Use: -

Parcel Number: 4448012045

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $1,034,058

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,802,900

Schools

Middle School: Lincoln Middle School with 8/10 star rating
High School: Malibu High School with 8/10 star rating