BNBCalc Short Term Rental Investment Analysis 24761 Schaffer Rd, Idyllwild, CA 92549

2 bed • 1 bath • 6 guests • $379,000

BNB

Calc

Annual Revenue

$50,824

Profit (Cash Flow)

$4,970

Cap Rate

8.1%

Annual Revenue

$50,824

AirDNA projects $255/night at 51% occupancy ($47,499). Airbtics projects $253/night at 55% occupancy ($50,823). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 55% occupancy rate, $253 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,097	$47,296	$73,249	$86,274
Occupancy	40%	50%	66%	80%
Nightly Rate	$135	$184	$366	$479

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Cottage: Walk to Town, Pet Friendly!	$22,790	$129	43%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.2 (39)
Idyllcreek in Sunset Mag - AC/Hot Tub/Walk To Town	$85,947	$314	69%	2	2	2	$125	❌	✅	✅	Y / Y	⭐️ 4.9 (365)
PS Comfort and Style - Tennis-Pool-Golf	$40,257	$168	60%	2	3	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (45)
Cozy 1940's Desert Villa	$76,233	$384	50%	2	2	3	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (76)
Beautiful Cozy Home in Idyllwild	$13,667	$123	30%	2	1	5	$40	❌	❌	✅	Y / Y	⭐️ 4.8 (737)
Rare Gem! 2 Spacious Suites \| Spa + 2 Pools	$89,223	$478	51%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cherry Valley Guest Cottage	$54,335	$155	94%	2	2	2	$39	❌	❌	✅	Y / Y	⭐️ 5 (190)
View from a Pool Float-Private Pool/Spa/Tennis	$64,299	$488	36%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (39)
DESERT PRINCESS RESORT GOLF CONDO	$33,138	$200	40%	2	2	3	$175	✅	✅	✅	Y / Y	⭐️ 4.7 (14)
Quiet, View Condo in Old Las Palmas	$29,084	$98	79%	2	2	30	$130	✅	✅	❌	Y / Y	⭐️ 4.7 (36)

Return Metrics

5.32% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,970	$9,940	$14,911	$19,881	$24,852	$49,704	$149,114
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$303,200	$303,200	$303,200	$303,200	$303,200	$303,200	$303,200
Down Payment	$75,800	$75,800	$75,800	$75,800	$75,800	$75,800	$75,800
Property Appreciation	$11,370	$23,081	$35,143	$47,567	$60,364	$130,344	$540,932
Total Return	$395,340	$412,022	$429,054	$446,449	$464,217	$559,049	$1,069,046

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.32%

Cap Rate

8.05%

Return on Investment

21.47%

24761 Schaffer Rd Idyllwild, CA, 92549

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,818/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,970

Annual Profit

8.1%

Cap Rate

5.3%

Cash on Cash

$50,824

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $255/night at 51% occupancy.Projected nightly rate is $253/night at 55% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$50,897

Avg annual revenue

55%

Avg occupancy rate

$253

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

$40k

$65k

$90k

$4,970

Profit

Revenue

$50,824

Operating Expenses

$20,287

Operating Income

$30,537

Mortgage & Taxes

$25,566

Profit (Cash Flow)

$4,970

$93,420

Cash Investment

Down Payment

$75,800

Renos & Furnishing

$6,250

Closing Costs

$11,370

Total

$93,420

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.32%

Cap Rate

8.05%

Return on Investment

21.47%

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

$17,988

Deductible property tax

$3,752

Your total deduction

$33,439

Your adjusted annual income

$150,000 - $33,439 = $116,561

Taxes on $116,561 (30%)

$34,968

Your old tax bill

$45,000

Your new tax bill

$34,968

Estimated tax savings

$10,032

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: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -