BNBCalc Short Term Rental Rental Arbitrage Analysis 21056 Las Flores Mesa Dr, Malibu, CA, 90265

3 bed • 2 bath • 14 guests • $0

BNB

Calc

Annual Revenue

$396,144

Profit (Cash Flow)

-$87,355

Cash on Cash Return

-1015.8%

Annual Revenue

$396,144

AirDNA projects $1,058/night at 51% occupancy ($197,078). Airbtics projects $1,018/night at 60% occupancy ($223,091). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, $1,972 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$143,810	$223,149	$341,254	$438,816
Occupancy	48%	62%	74%	80%
Nightly Rate	$805	$965	$1,237	$1,470

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
EAGLE'S WATCH MALIBU- Architectural w/ Ocean View	$289,914	$984	79%	3	4	4	$600	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Malibu Mountain Cottage near the Beach!	$88,637	$348	67%	3	3	2	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (122)
Luxury Contemporary 3BR Home in Malibu, Ocean View	$152,200	$520	75%	3	4	1	$600	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
The Deck House: Malibu's Best Ocean Views	$191,416	$707	71%	3	3	1	$285	❌	✅	✅	Y / Y	⭐️ 5 (135)
Malibu Breeze - ocean views, spa, steps to beach	$182,301	$731	67%	3	3	3	$199	❌	✅	✅	Y / Y	⭐️ 5 (23)
Beachfront - Huge Deck, Ocean Views & Sandy Cove	$182,855	$1,098	44%	3	3	2	$400	❌	❌	✅	Y / Y	⭐️ 4.9 (52)
Matador by AvantStay \| Oceanfront Malibu Pad	$232,862	$1,242	49%	3	3	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (37)
Secluded Zen Retreat on Private street	$276,192	$1,059	70%	3	3	7	$279	❌	❌	❌	Y / Y	⭐️ 5 (190)
Exquisite 3BR Oceanfront \| Hot Tub \| Balcony	$170,640	$1,057	43%	3	3	2	$302	❌	✅	❌	Y / Y	⭐️ 4.9 (46)
Artist Paradise Architectural 3 BD home w/Hot-tub	$210,458	$1,053	54%	3	3	3	$350	❌	✅	❌	Y / Y	⭐️ 5 (30)
Castlewood by AvantStay \| Malibu Cliffside + View	$258,792	$868	80%	3	4	1	$298	❌	❌	✅	Y / Y	⭐️ 4.3 (18)
Carbon Beach Club by Stay Awhile Villas	$380,772	$1,468	69%	3	3	2	$450	❌	✅	❌	Y / Y	⭐️ 5 (34)
The Malibu Charmer	$148,453	$863	47%	3	3	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (2)
Malibu Moroccan Escape	$145,397	$770	51%	3	4	3	$350	❌	✅	✅	Y / Y	⭐️ 4.8 (74)
The Waves: Malibu Luxury Villa, Oceanfront, Sunset	$242,820	$1,236	52%	3	3	2	$395	❌	❌	✅	Y / Y	⭐️ 5 (97)
3BR Oceanfront Malibu Retreat	$210,293	$644	86%	3	3	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (51)
Ocean Front Beach house	$191,755	$1,115	46%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (118)
Malibu Dream Escape	$100,382	$507	53%	3	2	3	$250	❌	✅	❌	Y / Y	⭐️ 4.9 (106)
Zen Malibu Octagon w/ OceanViews + Beach access	$203,004	$944	57%	3	2	2	$350	❌	❌	✅	Y / Y	⭐️ 4.9 (158)
3BR 3BA Malibu Ocean View Retreat BBQ/Pool/Hot Tub	$187,253	$1,090	46%	3	3	3	$560	✅	✅	❌	Y / Y	⭐️ 5 (10)
Malibu Beachfront Retreat with Deck + Sunset Views	$263,288	$750	93%	3	3	3	$395	❌	❌	✅	Y / Y	⭐️ 5 (54)
Malibu Waterfront Gallery + Private Beach Access	$213,120	$902	62%	3	3	2	$249	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Aquazzura - By Stay Awhile Villas	$204,912	$971	55%	3	3	2	$450	❌	❌	✅	Y / Y	⭐️ 5 (14)
Beachfront * No Public Access * Spa *Fully Stocked	$199,692	$1,298	41%	3	2	2	$350	❌	✅	✅	Y / Y	⭐️ 5 (120)
60 Feet Ocean Front 3-Bedroom Malibu Condo	$85,456	$674	33%	3	2	1	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (200)
Oceanfront Malibu home	$552,085	$1,959	77%	3	2	3	$0	❌	✅	✅	Y / Y	⭐️ 5 (37)
Soaring view overlooking Carbon Beach.	$219,842	$949	63%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (28)
Ocean View Malibu Getaway	$139,552	$479	72%	3	2	2	$395	❌	❌	❌	Y / Y	⭐️ 4.7 (334)
Coast House Malibu - Serene, Coastal Oasis!	$383,751	$1,262	82%	3	2	3	$275	❌	✅	✅	Y / Y	⭐️ 5 (38)
Iconic Malibu masterpiece	$338,150	$1,598	57%	3	3	4	$300	✅	✅	✅	Y / Y	⭐️ 4.9 (46)
Mid-Century Modern Malibu 1960	$282,591	$991	77%	3	2	4	$300	✅	❌	❌	Y / Y	⭐️ 5 (81)
Malibu Ocean View 3 Bdrm Home w/ Hot Tub, Fire Pit	$249,507	$919	73%	3	2	2	$300	❌	✅	✅	Y / Y	⭐️ 4.9 (24)
Malibu Beach Front Chic and Contemporary Home!	$193,742	$1,496	34%	3	3	1	$359	❌	❌	✅	Y / Y	⭐️ 5 (7)
Malibu beachfront home!	$438,428	$1,350	88%	3	3	30	$300	❌	❌	❌	Y / Y	⭐️ 5 (20)
Beautiful One Story Malibu home close to the beach	$169,044	$817	52%	3	3	2	$360	✅	❌	❌	Y / Y	⭐️ 5 (2)
Glass House - Architectural w 180* Views	$552,076	$1,972	74%	3	4	7	$350	❌	✅	❌	Y / Y	⭐️ 5 (98)
Luxury With an Ocean View - Malibu By The Sea!	$360,777	$1,292	76%	3	3	2	$350	❌	✅	❌	Y / Y	⭐️ 5 (46)
Noir Malibu Beach by Stay Awhile Villas	$224,871	$960	64%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

-1,015.75% 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)	-$87,355	-$174,710	-$262,065	-$349,420	-$436,775	-$873,550	-$2,620,650
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	-$87,355	-$174,710	-$262,065	-$349,420	-$436,775	-$873,550	-$2,620,650

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1,015.75%

Payback Period Days

Return on Investment

-1,015.75%

21056 Las Flores Mesa Dr Malibu, California, 90265

3 bed • 2 bath • 14 guests

Monthly Rent

Inquire about this property

Contact Agent

$9,499

Zestimate

$396,144

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,058/night at 51% occupancy.Projected nightly rate is $1,018/night at 60% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

$231,730

Avg annual revenue

60%

Avg occupancy rate

$1,018

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

$60k

$220k

$380k

$555k

-$87,355

Profit

Revenue

$396,144

Operating Expenses

$63,499

Operating Income

$332,645

Net Effective Rent

$420,000

Profit (Cash Flow)

-$87,355

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1,015.75%

Payback Period Days