BNBCalc Short Term Rental Rental Arbitrage Analysis 27 Bristlecone, , ,

5 bed • 3 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$70,565

Profit (Cash Flow)

-$28,608

Cash on Cash Return

-222.6%

Annual Revenue

$70,565

AirDNA projects $391/night at 57% occupancy ($81,401). Airbtics projects $345/night at 56% occupancy ($70,565). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 56% occupancy rate, $345 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,516	$62,525	$93,620	$140,790
Occupancy	43%	60%	72%	76%
Nightly Rate	$260	$282	$353	$504

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gated Gem: Sun & Steps to Pasadena Park G#40704	$71,722	$276	71%	4	3	30	$600	✅	✅	❌	Y / Y	⭐️ 0 (0)
M2M 20% Off 4-Bedroom Retreat in Irvine	$60,896	$282	59%	4	3	30	$840	✅	✅	❌	Y / Y	⭐️ 0 (0)
Single Family Home in Irvine	$28,705	$253	31%	4	3	30	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Cheerful Spacious 4 Bedroom Home in Irvine	$65,947	$286	63%	4	3	30	$400	❌	❌	✅	Y / Y	⭐️ 5 (4)
Mocha Coco on Landover M#6930	$63,893	$253	69%	4	3	30	$400	✅	✅	✅	Y / Y	⭐️ 5 (3)
Stunning house in Orchard Hills	$65,169	$307	58%	4	3	30	$550	✅	✅	✅	Y / Y	⭐️ 4 (5)
5 B 5.5 B cozy modern home w great natural light	$137,250	$500	75%	5	5.5	30	$390	✅	✅	❌	Y / Y	⭐️ 0 (1)
Luxury model home resort	$81,750	$349	64%	4	3	30	$500	❌	❌	❌	Y / Y	⭐️ 0 (1)
NEAR TO UCI 4b&4b villa eastwood Irvine	$56,930	$305	51%	4	3.5	30	$420	✅	✅	❌	Y / Y	⭐️ 5 (3)
M2M 4-Bedroom Retreat in Irvine M#7341	$59,849	$292	56%	4	4.5	30	$600	✅	❌	✅	Y / Y	⭐️ 0 (0)
OC lrvine family Lux 4beds &3 bath villa	$48,001	$305	43%	4	3	30	$420	✅	❌	❌	Y / Y	⭐️ 5 (6)
Irvine (309尔湾)beautiful View, private, safe home.	$28,110	$256	30%	4	3.5	30	$300	✅	❌	❌	Y / Y	⭐️ 0 (1)
全新独栋豪华别墅，尔湾核心区域，步行至zion超市，社区设施齐全，交通便捷，配有游泳池，公园，运动场	$54,475	$244	61%	4	3.5	30	$300	✅	✅	❌	Y / Y	⭐️ 5 (16)
Tartan Beauty #7122	$44,835	$250	49%	4	3	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Delight on Donati#41460	$43,123	$274	43%	4	3	30	$400	❌	✅	✅	Y / Y	⭐️ 0 (2)
25% OFF Monthly - Spacious Luxury Villa in Irvine	$109,232	$635	47%	6	5	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
5b3.5b Irvine Orchard Hills LUX House	$57,593	$281	56%	5	3.5	30	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Irvine Stonegate Executive 4BR&4Bath Home	$100,740	$367	75%	4	4	90	$0	✅	✅	✅	Y / Y	⭐️ 5 (7)
Sunny Eastwood Villa Walk to Plaza洛城美居-东木4室3卫房间朝阳	$42,747	$229	51%	4	3	30	$300	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
尔湾果园山Irvine 4 bedroom house四房独栋别墅商店步行 31days above	$55,512	$192	79%	4	3	30	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (11)
Elegant 5 bedrooms house	$128,706	$541	65%	5	5.5	30	$500	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxur vacation house, 5bed5.5bath	$145,860	$492	81%	5	5.5	30	$500	❌	❌	❌	Y / Y	⭐️ 0 (2)
Mocha Coco on Landover G#6930	$58,560	$250	64%	4	3	30	$400	✅	✅	✅	Y / Y	⭐️ 0 (0)
夏令营理想选择！尔湾社区泳池近在咫尺，送$50华人超市购物卡！ E#7572	$36,600	$250	40%	4	4	30	$600	❌	❌	✅	Y / Y	⭐️ 5 (1)
Large Charming Residence, Close to Parks & Schools	$92,352	$304	83%	5	2.5	30	$675	❌	❌	✅	Y / Y	⭐️ 0 (0)
Stylish & Luxury House in Irvine	$118,584	$450	72%	4	3	30	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Casa Monterosso by World Class® 4BD in Golf Course	$96,002	$305	86%	4	3	60	$300	✅	✅	✅	Y / Y	⭐️ 0 (2)
Tartan Beauty E#7122	$64,564	$245	72%	4	3	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Ideal for Insurance Relo｜Office, Wi-Fi&YardM#41333	$48,312	$264	50%	4	4	30	$640	✅	✅	✅	Y / Y	⭐️ 0 (0)
Stonegate Mansion on Dunmore E#10464	$66,450	$267	68%	4	5	30	$400	❌	✅	✅	Y / Y	⭐️ 0 (0)
M2M 4-Bedroom Retreat in Irvine #6747	$77,682	$283	75%	4	4	31	$640	✅	❌	✅	Y / Y	⭐️ 0 (2)
Irvine Luxurious House. Four Presidential Suite	$53,059	$453	32%	4	4.5	30	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Coastal Paradise at Baja E#41178	$76,494	$275	76%	4	3	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Eastwood好地段 4BR3B 豪华别墅	$44,380	$282	43%	4	3	30	$0	❌	✅	❌	Y / N	⭐️ 0 (1)
Coastal Paradise at Baja #41178	$76,494	$275	76%	4	3	30	$830	❌	❌	✅	Y / Y	⭐️ 5 (1)
Irvine 4 bedroom 3 bath Orchard Hills	$93,495	$412	62%	4	3	30	$400	✅	✅	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-222.63% 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)	-$28,608	-$57,216	-$85,824	-$114,433	-$143,041	-$286,083	-$858,249
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	-$28,608	-$57,216	-$85,824	-$114,433	-$143,041	-$286,083	-$858,249

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-222.63%

Payback Period Days

Return on Investment

-222.63%

27 Bristlecone

5 bed • 3 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$70,565

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $391/night at 57% occupancy.Projected nightly rate is $345/night at 56% occupancy.

Occupancy Rate

Top 58% 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.

$68,302

Avg annual revenue

56%

Avg occupancy rate

$345

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

$25k

$65k

$105k

$145k

-$28,608

Profit

Revenue

$70,565

Operating Expenses

$21,173

Operating Income

$49,392

Net Effective Rent

$78,000

Profit (Cash Flow)

-$28,608

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-222.63%

Payback Period Days