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 Investment Analysis 27005 Big Horn Mountain Way

5 bed β€’ 3.5 bath β€’ 8 guests β€’ $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}

Percentiles25%50%75%90%
Revenue$57,623$100,145$145,872$186,982
Occupancy46%68%81%93%
Nightly Rate$333$392$478$530

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
Entire cozy home near Disneyland and Beaches
$81,787
$292
73%
532$250βœ…βŒβŒY / Y⭐️ 5 (50)
5 bedrooms home near Disney/Lil Saigon
$99,856
$264
96%
521$200βŒβŒβœ…Y / Y⭐️ 4.8 (50)
Can't Miss Gem! Spacious 5Br/4Ba. Sleeps up to 12
$87,220
$365
61%
542$295❌❌❌Y / Y⭐️ 5 (46)
Cozy Corner|GameRoom|By Disney|SouthCoast|Irvine
$69,003
$374
45%
532$269❌❌❌Y / Y⭐️ 4.9 (34)
Spacious Cal King bed Home for Your Dream Living
$131,893
$461
72%
552$320❌❌❌Y / Y⭐️ 4.9 (69)
Farmhouse Retreat near Disneyland
$120,915
$401
79%
534$239❌❌❌Y / Y⭐️ 5 (34)
5-Bedroom/4-bath Sleeps 16 By Disneyland
$166,666
$478
93%
543$260❌❌❌Y / Y⭐️ 5 (89)
Travelers Family Dream Disney Getaway
$97,828
$325
80%
522$220βœ…βŒβŒY / Y⭐️ 4.8 (38)
house near Disneyland, beaches, knott, Asian Mall
$106,289
$457
62%
532$250❌❌❌Y / Y⭐️ 5 (29)
WE1-ST2-Amazing, Cozy and More!
$81,358
$282
76%
541$275βŒβŒβœ…Y / Y⭐️ 5 (21)
Modern & Spacious near Disneyland & Newport Beach
$83,930
$480
44%
521$443❌❌❌Y / Y⭐️ 5 (11)
β˜… COZY Stay in the Heart of Orange County
$146,459
$528
73%
542$220βœ…βŒβŒY / Y⭐️ 4.7 (87)
WE1-ST1-Amazing, Cozy and More!
$123,740
$524
62%
543$140βŒβŒβœ…Y / Y⭐️ 4.8 (88)
Beautiful, Cozy 5-bedroom House in central OC
$66,463
$503
34%
532$230❌❌❌Y / Y⭐️ 4.8 (56)
* *β€’ ‒𝓒𝓹π“ͺ𝓬𝓲𝓸𝓾𝓼 Stay near Disney Landβ€’ β€’* *
$142,330
$464
83%
542$220βœ…βŒβŒY / Y⭐️ 5 (30)
Vacation 5bedrooms home near Disney/Beach
$92,913
$270
90%
521$200βŒβŒβœ…Y / Y⭐️ 4.8 (40)
Full house, near Disneyland, with pool and hot-tub
$96,918
$331
80%
531$0βœ…βœ…βŒY / N⭐️ 4.5 (39)
Beautiful 2 Units near Disneyland with 5bd/4ba
$122,244
$334
100%
542$0❌❌❌Y / Y⭐️ 4.8 (15)
WE2-ST2-The Westminster Cozy home
$87,681
$258
88%
531$285βŒβŒβœ…Y / Y⭐️ 4.8 (8)
Luxurious Stays Close to beaches & Disney 5BR/3BA
$128,100
$350
100%
532$0❌❌❌Y / Y⭐️ 5 (4)
FV1-MT2-The Golden Glow Estate w/ Community Pool
$95,725
$551
47%
5430$450βŒβŒβœ…Y / Y⭐️ 5 (18)
Cozyhome 5BR in surf city & near Disney
$94,783
$551
47%
543$0❌❌❌Y / Y⭐️ 4.7 (19)
Near Disney land 5b 3bath sleep 14
$60,033
$278
59%
532$0❌❌❌Y / Y⭐️ 0 (0)
WE2-ST1-The Westminster Cozy home.
$117,212
$427
75%
533$0βŒβŒβœ…Y / Y⭐️ 4.8 (13)
Luxury House with Pool, Spa, Video Games and More!
$99,964
$411
64%
527$300βœ…βœ…βœ…Y / Y⭐️ 5 (28)
Remodeled Home Near South Coast Plaza & Disneyland
$65,639
$366
49%
522$0❌❌❌Y / N⭐️ 0 (0)
Cozy 5 bedrooms home in the Valley(Long term only)
$76,159
$289
72%
5431$350βŒβŒβœ…Y / Y⭐️ 0 (0)
SA6-ST1-The Santa Ana Organic Modern Resident.
$73,457
$446
45%
533$0βŒβŒβœ…Y / Y⭐️ 4.8 (14)
Spacious 5 Bedroom Disney Pool House with Spa
$128,454
$350
95%
531$280βœ…βœ…βŒY / Y⭐️ 4.5 (9)
Luxurious Stays with 5 bedrooms/ 3 bathrooms
$83,724
$375
61%
5330$0βŒβœ…βŒY / Y⭐️ 5 (2)
Your Family Home Away@Heart of Southern California
$32,808
$249
36%
5230$300❌❌❌Y / Y⭐️ 4.7 (80)
SA3-ST1-Hidden Gem of SoCal-Near Disney & Beaches
$138,329
$384
89%
532$275βŒβŒβœ…Y / Y⭐️ 4.8 (84)
Stunning & Spacious 5-Bedroom Lux Disney Home
$109,428
$359
81%
532$250βœ…βŒβŒY / Y⭐️ 5 (8)
So Cal Vibes home near Disney and Beach!
$83,736
$369
62%
541$0βœ…βŒβŒY / Y⭐️ 4.8 (14)
HB12-MT1-Zen&Pure Land-HB Home
$122,976
$400
84%
5331$0βŒβŒβœ…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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-20.62%

Cap Rate

1.87%

Return on Investment

-3.75%

property-location

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

5 bed β€’ 3.5 bath β€’ 8 guests

Est. $10,151/mo

Agent

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.

Top 66% of comparables

Top 86% 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.

$93,371

Avg annual revenue

64%

Avg occupancy rate

$408

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› 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

Sign up to see the data on 40 all comparables

-$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

3%

Revenue Appreciation

0%

Cash on Cash Return

-20.62%

Cap Rate

1.87%

Profit (Cummulative)

-$103,038

$1,693,040

$12,875

$63,489

$0

Total Gain

-$18,759

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:

4

Heating:

NONE

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
5550 Camino De Bryant443,262-40,0161992$2,250,00049
5565 Camino De Bryant543,750-42,3201992$2,300,00042
5435 Bluegrass Ln432,506-19,8001990$1,525,00026
5545 Leafy Meadow Ln432,764-18,0001990$1,680,00056
5325 Los Monteros443,134-12,0001990$1,680,00074
28195 Meadow Land Dr432,764-25,0001990$1,750,00047
5510 Camino De Bryant443,262-20,0001992$2,100,000-
5480 Bayberry Way443,167-12,0001989$1,890,00013
24605 Los Adornos432,819-11,6001990$1,600,00012
5625 Delacroix Way432,644-5,8301990$1,650,00018

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

DateSale Price% FinancedBuyer
01/24/21$00%Hoanglong Nguyen, Jenny Nguyen
05/25/17$800,00075%Hoanglong Nguyen
12/09/06$00%Nguyen L T & H K Family Trust
Invalid Date$451,50088%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