BNBCalc Short Term Rental Investment Analysis 2548 Borton Dr, Santa Barbara, CA, 93109

3 bed • 2 bath • 6 guests • $1,854,400

BNB

Calc

Annual Revenue

$153,987

Profit (Cash Flow)

-$4,803

Cap Rate

6.5%

Annual Revenue

$153,987

AirDNA projects $658/night at 66% occupancy ($158,618). Airbtics projects $620/night at 68% occupancy ($153,986). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $620 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$92,197	$141,505	$227,401	$318,440
Occupancy	56%	71%	84%	93%
Nightly Rate	$443	$535	$726	$922

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Modern Home Steps From Beach	$196,039	$729	72%	3	2	3	$300	❌	✅	❌	Y / Y	⭐️ 5 (54)
Mesa Retreat	$185,596	$535	94%	3	1.5	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (55)
Mesa Casita \| walk to the beach	$234,356	$713	88%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (66)
Rennovated Home on Mesa	$125,902	$701	48%	3	2	1	$80	❌	❌	❌	N / N	⭐️ 5 (86)
Central to adventures in the Mesa, close to beach!	$134,763	$613	59%	3	2	1	$265	❌	✅	✅	Y / Y	⭐️ 5 (33)
Hendry's Beach Hilltop Hideaway	$93,206	$512	49%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (137)
Gardens By the Sea- - walk to beach access	$124,248	$582	57%	3	2.5	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (45)
Palisades Beach House-Perfect spot on Mesa, dog ok	$122,943	$444	72%	3	1	1	$279	❌	❌	✅	Y / Y	⭐️ 5 (16)
New! Fresh Coastal Access Sleeps 6 family fun	$165,563	$645	69%	3	1.5	1	$275	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
NEW Casa De Sueno 3 BD 2 BA Jacuzzi Walk to Beach	$136,479	$513	70%	3	2	1	$458	❌	✅	❌	Y / Y	⭐️ 5 (18)
Serene, vintage home with pool, walk to beach	$369,389	$1,324	76%	3	2.5	4	$500	✅	✅	❌	Y / Y	⭐️ 5 (85)
Mesa Cottage \| Patio with BBQ and Firepit	$127,356	$359	91%	3	2	1	$500	❌	❌	❌	Y / Y	⭐️ 5 (23)
NEW Oceanside Mesa Retreat Steps From Beach	$190,308	$754	67%	3	2	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (28)
3 Bedroom Oceanfront Home	$158,449	$795	53%	3	2	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (40)
Lovely Home near the beach and park	$175,299	$740	63%	3	2.5	1	$421	❌	❌	❌	Y / Y	⭐️ 5 (25)
Mesa Beach House, short walk to beach, EV charger	$294,845	$949	84%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (70)
Casa Cerca Del Mar: Stunning Mesa Beach Living	$101,402	$766	35%	3	2	3	$375	❌	❌	✅	Y / Y	⭐️ 5 (56)
Santa Barbara Home w/ Private Outdoor Pool!	$151,508	$474	87%	3	2	2	$155	✅	✅	✅	Y / Y	⭐️ 4 (15)
Casa Vistosa - Mesa Living	$148,725	$480	83%	3	2	1	$729	❌	❌	❌	Y / Y	⭐️ 5 (29)
Mesa Family Beach House, Walk to Beach	$127,045	$443	76%	3	2	5	$220	❌	❌	❌	Y / Y	⭐️ 5 (21)
Santa Barbara Mesa Beach Home - Hot tub & Firepit	$141,422	$920	42%	3	3	5	$500	❌	✅	❌	Y / Y	⭐️ 5 (20)
Bluff Top Ocean Front Retreat	$213,619	$725	80%	3	3	4	$200	❌	✅	✅	Y / Y	⭐️ 5 (13)
Cozy Mesa Retreat – Walk to Beach, Shops & Dining!	$127,449	$448	75%	3	2	1	$275	❌	✅	✅	Y / Y	⭐️ 5 (13)
Peaceful 3-bedroom home on the Mesa	$64,738	$264	67%	3	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Oceanfront Home, next to beach, heated pool & spa	$266,961	$1,042	70%	3	4	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Casa de Lujo \| Spanish Seaside Retreat	$124,923	$371	92%	3	3.5	1	$555	❌	❌	❌	Y / Y	⭐️ 5 (6)
Surfside on the Mesa	$81,728	$406	55%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Santa Barbara Dream • 3 Min Drive From Beach	$162,021	$476	93%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Perfect Mesa Retreat \| Remodeled Condo with a Pool	$51,394	$238	59%	3	3	1	$773	✅	❌	❌	Y / Y	⭐️ 0 (1)
Spacious Mesa Home with Ocean Views!	$76,157	$289	72%	3	2	1	$723	❌	❌	✅	Y / Y	⭐️ 0 (0)
Walk to Hendry's Beach!	$254,370	$695	100%	3	2	1	$250	❌	✅	✅	Y / N	⭐️ 5 (20)
The Piano House Luxe Fam & Pet friendly Near All	$111,819	$536	57%	3	2	30	$350	❌	❌	✅	Y / Y	⭐️ 5 (24)
Mesa Beach Bungalow ~ Walk to Hendry's Beach!	$183,638	$500	100%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (4)
Ocean Views and Sunset Patio	$71,808	$436	45%	3	2	30	$340	❌	✅	✅	Y / Y	⭐️ 5 (5)
Mesa Beauty 3/3 + Office w/Ocean Views	$106,140	$290	100%	3	3	30	$300	❌	❌	✅	Y / Y	⭐️ 5 (5)
Santa Barbara Sanctuary	$196,359	$725	74%	3	4	31	$0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Mesa Retreat - Santa Barbara’s West Mesa	$171,099	$550	85%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-1.1% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,803	-$9,606	-$14,410	-$19,213	-$24,017	-$48,034	-$144,102
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,483,520	$1,483,520	$1,483,520	$1,483,520	$1,483,520	$1,483,520	$1,483,520
Down Payment	$370,880	$370,880	$370,880	$370,880	$370,880	$370,880	$370,880
Property Appreciation	$55,632	$112,932	$171,952	$232,743	$295,357	$637,758	$2,646,715
Total Return	$1,905,228	$1,957,726	$2,011,942	$2,067,929	$2,125,740	$2,444,124	$4,357,013

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.1%

Cap Rate

6.48%

Return on Investment

15.87%

2548 Borton Dr Santa Barbara, California, 93109

3 bed • 2 bath • 6 guests

Purchase Price

Est. $8,894/mo

Inquire about this property

Contact Agent

$1,854,400

Zestimate

Santa Barbara

Zoning

Laws

Airbnb Investor Score

-$4,803

Annual Profit

6.5%

Cap Rate

-1.1%

Cash on Cash

$153,987

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $658/night at 66% occupancy.Projected nightly rate is $620/night at 68% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$149,271

Avg annual revenue

68%

Avg occupancy rate

$620

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

$40k

$145k

$255k

$370k

-$4,803

Profit

Revenue

$153,987

Operating Expenses

$33,698

Operating Income

$120,289

Mortgage & Taxes

$125,092

Profit (Cash Flow)

-$4,803

$435,012

Cash Investment

Down Payment

$370,880

Renos & Furnishing

$8,500

Closing Costs

$55,632

Total

$435,012

DSCR Ratio

Weak

0.96

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.1%

Cap Rate

6.48%

Return on Investment

15.87%

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

$88,012

Deductible property tax

$18,359

Your total deduction

$189,689

Your adjusted annual income

$150,000 - $189,689 = -$39,689

Taxes on -$39,689 (30%)

-$11,907

Your old tax bill

$45,000

Your new tax bill

-$11,907

Estimated tax savings

$56,907

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:

1,170 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: 1,170 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Attached, Detached, Off Street

Amenities: Dishwasher, Dryer, Washer

Price per square foot: $1,584

Lot Info

Zoning: -

Land Use: -

Parcel Number: 041260007

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $264,334

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,854,400

Schools

High School: San Marcos Senior High School with 7/10 star rating