BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2622 Jacaranda St, Santa Ana, CA, 92705

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$46,284

Profit (Cash Flow)

-$9,101

Cash on Cash Return

-143.3%

Annual Revenue

$46,284

AirDNA projects $218/night at 72% occupancy ($57,328). Airbtics projects $176/night at 72% occupancy ($46,283). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, $176 rate per night.

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

Percentiles25%50%75%90%
Revenue$32,590$46,117$67,648$79,132
Occupancy60%73%85%92%
Nightly Rate$141$164$208$225

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Modern Craftsman Guest House with loft

No image available

$64,673
$178
96%
212$125❌❌❌Y / Y⭐️ 5 (377)
Beautiful home near Disneyland. Entire place!

No image available

$30,804
$131
57%
211$139❌❌❌Y / Y⭐️ 5 (349)
Lovely 2 bedroom! Centrally located!

No image available

$70,864
$206
92%
221$150✅✅❌Y / Y⭐️ 5 (45)
Orange County, 6 miles to Disneyland

No image available

$68,593
$187
98%
211$80❌❌❌Y / Y⭐️ 5 (129)
Clean Condo Central OC -Near Disney Knotts UCI SNA

No image available

$50,491
$203
64%
221$140✅❌✅Y / Y⭐️ 5 (44)
Ruta’s Old Town Inn

No image available

$80,418
$349
61%
212$125❌❌❌N / Y⭐️ 5 (187)
Chapman university, Disneyland, Anaheim convention

No image available

$39,086
$242
43%
212$125❌❌✅Y / Y⭐️ 5 (157)
Modern urban home near Disneyland

No image available

$53,026
$154
93%
223$120❌❌✅Y / Y⭐️ 4.5 (186)
The Orange Peel, a Historic Cottage in Old Town

No image available

$54,670
$152
98%
212$75❌❌❌Y / Y⭐️ 5 (212)
New Spacious 2 Bed 2 Ba near Disney & JW Airport

No image available

$54,357
$159
89%
2230$150❌❌❌Y / Y⭐️ 5 (107)
Trendy and Artsy Home 10 mins. drive to Disneyland

No image available

$39,091
$133
75%
212$149❌❌❌Y / Y⭐️ 4.5 (45)
Central Chic 2B/2B near Disney

No image available

$55,112
$170
83%
221$99❌❌✅Y / Y⭐️ 4.5 (63)
Cozy 2bd 2bt apt Home w pool near Disneyland

No image available

$41,176
$204
52%
221$110✅❌❌N / Y⭐️ 5 (49)
5min to DTSA ⁂89wlkscr ⁂15min to Airport *65"4kTV

No image available

$43,120
$128
85%
211$167❌❌✅N / Y⭐️ 4.5 (34)
Downtown Cozy Home 10. mins drive to Disneyland

No image available

$43,092
$141
79%
212$149❌❌❌Y / Y⭐️ 5 (35)
Eclectic Space near Disneyland

No image available

$40,164
$138
74%
212$149❌❌❌Y / Y⭐️ 4.5 (45)
Outstanding Hideaway 10 mins. drive to Disneyland

No image available

$50,322
$152
86%
212$149❌❌❌Y / Y⭐️ 5 (37)
Timeless Elegance: Downtown Charms

No image available

$26,072
$113
57%
211$100❌❌✅Y / Y⭐️ 4.5 (178)
Luxury home near Disney land. Entire place!

No image available

$36,404
$147
62%
211$139❌❌❌Y / Y⭐️ 5 (366)
Chic 2BD+2BTH W/ King Suite-6Mi to Disney-Parking

No image available

$65,304
$208
81%
221$140❌❌✅Y / Y⭐️ 4.9 (62)
Modern Stay | 6Mi to Disneyland | Central OC

No image available

$58,211
$221
69%
221$120❌❌✅Y / Y⭐️ 4.8 (69)
Modern Home | 6Min to DTSA | 5mi->Disney + Parking

No image available

$50,139
$208
62%
221$140❌❌✅Y / Y⭐️ 5 (71)
♥Full Kitchen♥10min→Airport♥Smart TV♥10min→Disney

No image available

$41,738
$187
56%
221$155❌❌✅Y / Y⭐️ 4.9 (92)
FamilyFriendly 2X Master Suites 20 Mins to Disney

No image available

$48,396
$150
84%
22.51$120❌❌✅Y / Y⭐️ 5 (217)
★Arcade Games★By Disney★AC★W/D★Parking★200Mbs★

No image available

$42,831
$157
69%
22.51$138❌❌✅Y / Y⭐️ 5 (146)
Modern unit 4.5 miles away from Disney!

No image available

$36,342
$211
45%
221$120❌❌✅Y / Y⭐️ 4.6 (57)
Disney Loft Walk to mall/shops - New listing Promo

No image available

$70,816
$236
80%
21.52$135❌❌✅Y / Y⭐️ 5 (33)
Sleek Broadway 2B2B 10 mins. away to Disneyland

No image available

$36,845
$131
72%
222$149❌❌❌Y / Y⭐️ 4.2 (19)
City Delight : Disneyland's Neighbours

No image available

$17,882
$112
37%
211$100❌❌✅Y / Y⭐️ 4.5 (106)
Exquisite Stay - Downtown Charm

No image available

$19,235
$95
45%
211$100❌❌✅Y / Y⭐️ 4.5 (33)
Clean spacious 2 bedroom in OC

No image available

$74,258
$224
88%
221$160✅✅❌Y / Y⭐️ 5 (3)
COZY ENTIRE APARTMENT- UNDER 10 MINS TO DISNEYLAND

No image available

$44,140
$244
47%
221$110✅❌❌Y / Y⭐️ 4.6 (47)
Self CheckIn-King Beds-Washer/Dryer-Desk-WIFI

No image available

$48,796
$146
86%
222$130❌❌❌Y / Y⭐️ 4.7 (116)
❤King Beds❤ Pet Friendly❤1 Parking❤W/D❤200Mbs❤

No image available

$35,411
$139
65%
231$143❌❌✅Y / Y⭐️ 4.9 (112)
Upscale 2 bedroom w/pool!

No image available

$73,524
$213
92%
221$150✅✅❌Y / Y⭐️ 5 (90)
𓆰Retreat for Kids 𓆰200Mbs 𓆰Parking 𓆰W/D𓆰

No image available

$33,019
$156
54%
231$143❌❌✅Y / Y⭐️ 4.9 (140)
Tropical 2X Master Suites 15 mins to Disneyland

No image available

$45,623
$142
85%
231$120❌❌✅Y / Y⭐️ 4.8 (190)
★Condo-Style★Near DTSA★Parking★200mbsWifi★W/D★

No image available

$52,487
$197
68%
231$143❌❌✅Y / Y⭐️ 4.8 (139)
✤6Mi to Disney✤Self Check-In✤2min→DTSA✤89wlkscr

No image available

$57,299
$172
84%
211$157❌❌✅N / Y⭐️ 4.8 (52)
~BEST LOCATION~Resort•Style•APT•Disneyland

No image available

$56,063
$221
67%
223$175✅✅❌Y / Y⭐️ 5 (34)

Return Metrics

-143.32% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,101-$18,202-$27,303-$36,404-$45,505-$91,011-$273,034
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-$9,101-$18,202-$27,303-$36,404-$45,505-$91,011-$273,034

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-143.32%

Payback Period Days

0

Return on Investment

-143.32%

property-location

2622 Jacaranda St Santa Ana, California, 92705

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Santa Ana

Zoning


Laws

$46,284

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $218/night at 72% occupancy ($57,328.69). Airbtics projects $176/night at 72% occupancy ($46,283).

Top 51% of comparables

Top 44% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$48,747

Avg annual revenue

72%

Avg occupancy rate

$176

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

$60k

$80k

Sign up to see the data on 40 all comparables

-$9,101

Profit

Revenue

$46,284

Operating Expenses

$18,017

Operating Income

$28,267

Net Effective Rent

$37,368

Profit (Cash Flow)

-$9,101

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-143.32%

Payback Period Days

0