BNBCalc Short Term Rental Investment Analysis 2524 La Siesta Dr, Bakersfield, CA, 93305

3 bed • 1 bath • 7 guests • $269,000

BNB

Calc

Annual Revenue

$47,810

Profit (Cash Flow)

$9,769

Cap Rate

10.4%

Annual Revenue

$47,810

AirDNA projects $167/night at 69% occupancy ($42,087). Airbtics projects $163/night at 59% occupancy ($35,125). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $187 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,513	$33,843	$51,174	$71,951
Occupancy	47%	60%	70%	80%
Nightly Rate	$132	$146	$187	$233

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa La Siesta Modern and Relaxing Home	$33,732	$142	59%	3	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (158)
Modern La Cresta	$33,191	$130	61%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (63)
Spanish Cottage 3bed Newly Renovated Big Backyard	$32,382	$160	52%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (204)
Cheerful 3-Bdrm Front Bungalow w/ full kitchen.	$34,906	$122	73%	3	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (338)
Streets of Bakersfield 3 bed, 2.5 bath condo	$40,630	$146	70%	3	2.5	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (151)
New! Spacious Family Modern Home	$30,757	$187	42%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (51)
Oasis Home	$36,059	$161	55%	3	1	1	$95	✅	❌	✅	N / Y	⭐️ 5 (85)
Stress-free, get away Home with 3 Bedroom and Pool	$47,338	$190	62%	3	2	2	$150	✅	❌	❌	Y / N	⭐️ 5 (66)
Walk to Panorama Bluffs Vista Trail 5 Beds Sleep 9	$40,289	$172	64%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Elegant three bedroom craftsman Style home	$28,344	$116	63%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (52)
Bakersfield’s Best Nest	$35,499	$159	61%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (32)
Orange Blossom House	$32,737	$125	67%	3	1	1	$72	❌	❌	✅	Y / Y	⭐️ 4.7 (50)
Downtown 3 bed newly renovated with amenities.	$42,115	$174	59%	3	2	2	$154	❌	❌	❌	Y / Y	⭐️ 5 (94)
Downtown Bakersfield Home	$24,589	$140	43%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Upscale, tranquil, modern oasis: Amazing pool/spa	$68,539	$257	70%	3	2	1	$185	✅	✅	❌	Y / Y	⭐️ 4.7 (15)
Cheerful Home- Close to Airport, Amazon Distr Cir	$22,886	$144	42%	3	2	21	$200	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cute and cozy home	$25,283	$117	56%	3	2	3	$40	❌	❌	✅	Y / Y	⭐️ 0 (0)
The Westchester Oasis	$25,800	$133	53%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (51)
Charming East Side Vintage Home+Near Downtown	$29,688	$138	48%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
Gracias Oasis	$45,918	$281	44%	3	2	2	$55	✅	❌	❌	Y / Y	⭐️ 4.8 (94)
Spanish Oasis \| Easy freeway + downtown access	$46,294	$161	75%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Charming ranch-style home: Bakersfield Edition	$39,381	$269	40%	3	2	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (4)
Downtown gem with pool - discounted long term stay	$37,184	$146	67%	3	1.5	7	$200	✅	❌	❌	Y / Y	⭐️ 5 (6)
Mid-Century Hillhouse - Early Check in / Late Out	$31,429	$167	35%	3	2	4	$300	❌	❌	✅	Y / N	⭐️ 0 (2)
Quiet, Private 3-bdr Craftsman - Downtown Oleander	$18,786	$141	34%	3	1	14	$300	❌	❌	✅	N / Y	⭐️ 4.5 (3)
Cozy home near downtown with EV charger!	$29,311	$134	56%	3	2.5	90	$120	❌	❌	❌	Y / Y	⭐️ 5 (23)
Spacious Townhouse	$41,196	$134	84%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Downtown House and Studio	$84,561	$304	76%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Fully Remodeled Oleander Charmer	$28,987	$99	80%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Your relaxed getaway!	$30,532	$194	43%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Cozy East side home with modern touches	$30,414	$126	63%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (71)
Charming 3BR with pool, hot tub, and near downtown	$24,777	$231	27%	3	2	2	$81	✅	✅	❌	Y / Y	⭐️ 4.8 (20)
Stay at The Linden ( 3B house with pool and deck)	$45,217	$142	87%	3	2	30	$150	✅	❌	✅	Y / Y	⭐️ 5 (3)
Beautiful 3 Bed 2 Bath Home	$33,111	$109	83%	3	2	28	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
LuxuriousNewly FurnishedPool Paradise	$52,515	$211	68%	3	2	30	$150	✅	❌	❌	Y / Y	⭐️ 0 (0)
Quiet, private 3-bedroom home, pool, gated, garage	$31,447	$179	48%	3	2	14	$200	✅	❌	✅	Y / Y	⭐️ 0 (1)
Serenity Court	$34,629	$114	83%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (5)
Quiet Home for Traveling Professionals 3 Bedroom	$25,254	$92	75%	3	1.5	30	$100	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spacious Family Home with private yard !	$26,542	$196	37%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Downtown Estate/Retreat - Home, Pool, Guest House!	$42,349	$203	57%	3	3	21	$300	✅	✅	✅	Y / Y	⭐️ 4.5 (22)

Return Metrics

13.93% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,769	$19,538	$29,307	$39,076	$48,845	$97,691	$293,075
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$215,200	$215,200	$215,200	$215,200	$215,200	$215,200	$215,200
Down Payment	$53,800	$53,800	$53,800	$53,800	$53,800	$53,800	$53,800
Property Appreciation	$8,070	$16,382	$24,943	$33,761	$42,844	$92,513	$383,933
Total Return	$286,839	$304,920	$323,251	$341,838	$360,690	$459,205	$946,009

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.93%

Cap Rate

10.37%

Return on Investment

29.2%

2524 La Siesta Dr Bakersfield, California, 93305

3 bed • 1 bath • 7 guests

Purchase Price

Est. $1,290/mo

Inquire about this property

Contact Agent

$308,400

Zestimate

Bakersfield

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$9,769

Annual Profit

10.4%

Cap Rate

13.9%

Cash on Cash

$47,810

Annual Revenue

BNBCalc predicts this property will get $163 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

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.

$36,114

Avg annual revenue

59%

Avg occupancy rate

$163

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

$85k

$9,769

Profit

Revenue

$47,810

Operating Expenses

$19,895

Operating Income

$27,915

Mortgage & Taxes

$18,146

Profit (Cash Flow)

$9,769

$70,120

Cash Investment

Down Payment

$53,800

Renos & Furnishing

$8,250

Closing Costs

$8,070

Total

$70,120

DSCR Ratio

Strong

1.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.93%

Cap Rate

10.37%

Return on Investment

29.2%

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

$12,767

Deductible property tax

$2,663

Your total deduction

$18,019

Your adjusted annual income

$150,000 - $18,019 = $131,981

Taxes on $131,981 (30%)

$39,594

Your old tax bill

$45,000

Your new tax bill

$39,594

Estimated tax savings

$5,406

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:

7,840 sqft

Year built:

1939

Size:

1,192 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 7,840 sqft

Building area: 1,192 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: No

Cooling: Central Air

View: -

Parking: 2 Car Garage

Amenities: -

Price per square foot: $258

Lot Info

Zoning: -

Land Use: -

Parcel Number: 12403108

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $273,870

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $308,400

Schools

Middle School: Washington Middle School with 2/10 star rating
High School: Highland High School with 5/10 star rating