BNBCalc Short Term Rental Investment Analysis 27005 Big Horn Mountain Way

5 bed • 3.5 bath • 8 guests • $2,116,300

BNB

Calc

Annual Revenue

$61,380

Profit (Cash Flow)

-$103,038

Cap Rate

1.9%

Annual Revenue

$61,380

AirDNA projects $325/night at 60% occupancy ($71,222). Airbtics projects $408/night at 64% occupancy ($95,372). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $280 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$57,623	$100,145	$145,872	$186,982
Occupancy	46%	68%	81%	93%
Nightly Rate	$333	$392	$478	$530

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire cozy home near Disneyland and Beaches	$81,787	$292	73%	5	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (50)
5 bedrooms home near Disney/Lil Saigon	$99,856	$264	96%	5	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Can't Miss Gem! Spacious 5Br/4Ba. Sleeps up to 12	$87,220	$365	61%	5	4	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (46)
Cozy Corner\|GameRoom\|By Disney\|SouthCoast\|Irvine	$69,003	$374	45%	5	3	2	$269	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Spacious Cal King bed Home for Your Dream Living	$131,893	$461	72%	5	5	2	$320	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
Farmhouse Retreat near Disneyland	$120,915	$401	79%	5	3	4	$239	❌	❌	❌	Y / Y	⭐️ 5 (34)
5-Bedroom/4-bath Sleeps 16 By Disneyland	$166,666	$478	93%	5	4	3	$260	❌	❌	❌	Y / Y	⭐️ 5 (89)
Travelers Family Dream Disney Getaway	$97,828	$325	80%	5	2	2	$220	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
house near Disneyland, beaches, knott, Asian Mall	$106,289	$457	62%	5	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (29)
WE1-ST2-Amazing, Cozy and More!	$81,358	$282	76%	5	4	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (21)
Modern & Spacious near Disneyland & Newport Beach	$83,930	$480	44%	5	2	1	$443	❌	❌	❌	Y / Y	⭐️ 5 (11)
★ COZY Stay in the Heart of Orange County	$146,459	$528	73%	5	4	2	$220	✅	❌	❌	Y / Y	⭐️ 4.7 (87)
WE1-ST1-Amazing, Cozy and More!	$123,740	$524	62%	5	4	3	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (88)
Beautiful, Cozy 5-bedroom House in central OC	$66,463	$503	34%	5	3	2	$230	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
* • •𝓢𝓹𝓪𝓬𝓲𝓸𝓾𝓼 Stay near Disney Land• • *	$142,330	$464	83%	5	4	2	$220	✅	❌	❌	Y / Y	⭐️ 5 (30)
Vacation 5bedrooms home near Disney/Beach	$92,913	$270	90%	5	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Full house, near Disneyland, with pool and hot-tub	$96,918	$331	80%	5	3	1	$0	✅	✅	❌	Y / N	⭐️ 4.5 (39)
Beautiful 2 Units near Disneyland with 5bd/4ba	$122,244	$334	100%	5	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
WE2-ST2-The Westminster Cozy home	$87,681	$258	88%	5	3	1	$285	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Luxurious Stays Close to beaches & Disney 5BR/3BA	$128,100	$350	100%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
FV1-MT2-The Golden Glow Estate w/ Community Pool	$95,725	$551	47%	5	4	30	$450	❌	❌	✅	Y / Y	⭐️ 5 (18)
Cozyhome 5BR in surf city & near Disney	$94,783	$551	47%	5	4	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Near Disney land 5b 3bath sleep 14	$60,033	$278	59%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
WE2-ST1-The Westminster Cozy home.	$117,212	$427	75%	5	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Luxury House with Pool, Spa, Video Games and More!	$99,964	$411	64%	5	2	7	$300	✅	✅	✅	Y / Y	⭐️ 5 (28)
Remodeled Home Near South Coast Plaza & Disneyland	$65,639	$366	49%	5	2	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Cozy 5 bedrooms home in the Valley(Long term only)	$76,159	$289	72%	5	4	31	$350	❌	❌	✅	Y / Y	⭐️ 0 (0)
SA6-ST1-The Santa Ana Organic Modern Resident.	$73,457	$446	45%	5	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Spacious 5 Bedroom Disney Pool House with Spa	$128,454	$350	95%	5	3	1	$280	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
Luxurious Stays with 5 bedrooms/ 3 bathrooms	$83,724	$375	61%	5	3	30	$0	❌	✅	❌	Y / Y	⭐️ 5 (2)
Your Family Home Away@Heart of Southern California	$32,808	$249	36%	5	2	30	$300	❌	❌	❌	Y / Y	⭐️ 4.7 (80)
SA3-ST1-Hidden Gem of SoCal-Near Disney & Beaches	$138,329	$384	89%	5	3	2	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
Stunning & Spacious 5-Bedroom Lux Disney Home	$109,428	$359	81%	5	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (8)
So Cal Vibes home near Disney and Beach!	$83,736	$369	62%	5	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
HB12-MT1-Zen&Pure Land-HB Home	$122,976	$400	84%	5	3	31	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)

Return Metrics

-20.62% 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)	-$103,038	-$206,076	-$309,114	-$412,153	-$515,191	-$1,030,383	-$3,091,149
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,693,040	$1,693,040	$1,693,040	$1,693,040	$1,693,040	$1,693,040	$1,693,040
Down Payment	$423,260	$423,260	$423,260	$423,260	$423,260	$423,260	$423,260
Property Appreciation	$63,489	$128,882	$196,238	$265,614	$337,071	$727,830	$3,020,515
Total Return	$2,076,750	$2,039,106	$2,003,423	$1,969,760	$1,938,180	$1,813,746	$2,045,665

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.62%

Cap Rate

1.87%

Return on Investment

-3.75%

27005 Big Horn Mountain Way Yorba Linda, California, 92887-4211

5 bed • 3.5 bath • 8 guests

Purchase Price

Est. $10,151/mo

Inquire about this property

Contact Agent

$2,116,300

Zestimate

$61,380

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $325/night at 60% occupancy.Projected nightly rate is $408/night at 64% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 86% of comparables

Seasonality

40 Airbnb Comparables

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

$93,371

Avg annual revenue

64%

Avg occupancy rate

$408

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

$30k

$75k

$120k

$170k

-$103,038

Profit

Revenue

$61,380

Operating Expenses

$21,659

Operating Income

$39,721

Mortgage & Taxes

$142,759

Profit (Cash Flow)

-$103,038

$499,624

Cash Investment

Down Payment

$423,260

Renos & Furnishing

$12,875

Closing Costs

$63,489

Total

$499,624

DSCR Ratio

Weak

0.28

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.62%

Cap Rate

1.87%

Return on Investment

-3.75%

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

$100,442

Deductible property tax

$20,951

Your total deduction

$314,473

Your adjusted annual income

$150,000 - $314,473 = -$164,473

Taxes on -$164,473 (30%)

-$49,342

Your old tax bill

$45,000

Your new tax bill

-$49,342

Estimated tax savings

$94,342

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:

18,645 sqft

Year built:

1992

Size:

3,918 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
5550 Camino De Bryant	4	4	3,262	-	40,016	1992	$2,250,000	49
5565 Camino De Bryant	5	4	3,750	-	42,320	1992	$2,300,000	42
5435 Bluegrass Ln	4	3	2,506	-	19,800	1990	$1,525,000	26
5545 Leafy Meadow Ln	4	3	2,764	-	18,000	1990	$1,680,000	56
5325 Los Monteros	4	4	3,134	-	12,000	1990	$1,680,000	74
28195 Meadow Land Dr	4	3	2,764	-	25,000	1990	$1,750,000	47
5510 Camino De Bryant	4	4	3,262	-	20,000	1992	$2,100,000	-
5480 Bayberry Way	4	4	3,167	-	12,000	1989	$1,890,000	13
24605 Los Adornos	4	3	2,819	-	11,600	1990	$1,600,000	12
5625 Delacroix Way	4	3	2,644	-	5,830	1990	$1,650,000	18

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 0

Lot size: 18,645 sqft

Building area: 3,918 sqft

Garage: Yes

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 329-091-11

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $873,447

County Est. Land Value: -

Assessed Land Value: $261,871

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
01/24/21	$0	0%	Hoanglong Nguyen, Jenny Nguyen
05/25/17	$800,000	75%	Hoanglong Nguyen
12/09/06	$0	0%	Nguyen L T & H K Family Trust
Invalid Date	$451,500	88%	Long T Nguyen, Long Hoa K Nguyen

Ownership

Name: Hoanglong Nguyen

Owner Occupied: No

Owner Mailing Address: 4750 Glenalbyn Dr, Los Angeles, Ca 90065

Years Owned: 375

Home Equity: $796,000

Mortgage Balance Remaining: $550,000

Financed amount: 88%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

High School: Yorba Linda High School with 10/10 star rating