BNBCalc Short Term Rental Investment Analysis 3085 Channel Drive, Ventura, CA

2 bed • 2 bath • 1 guests • $1,664,200

BNB

Calc

Annual Revenue

$75,934

Profit (Cash Flow)

$35,907

Cap Rate

3.1%

Annual Revenue

$75,934

AirDNA projects $222/night at 61% occupancy ($49,461). Airbtics projects $297/night at 70% occupancy ($75,934). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $297 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,719	$76,072	$100,940	$133,259
Occupancy	62%	74%	86%	91%
Nightly Rate	$235	$274	$312	$387

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ventura Coastal Hideaway	$68,235	$208	86%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (58)
Cozy home 5 min. from beach	$52,899	$385	36%	2	1	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (132)
Beautiful,Relaxing Entire Home near Shops & Beach	$95,921	$364	72%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (46)
Buenaventura Bungalow, Yard, Nr. Beach & Downtown	$38,491	$260	39%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (96)
Beautiful updated house close to beach & downtown.	$94,777	$302	84%	2	1	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (134)
0.3 miles to beach-REMODELEDPineapple Palms Apt	$62,244	$220	76%	2	1.5	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (140)
Yellow Door Bungalow	$80,627	$235	92%	2	1	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (142)
Newly Remodeled Surf Cottage Footsteps to Ocean	$82,681	$241	91%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (156)
Chic & Central Ventura Home - Walk to Beach!	$55,235	$211	68%	2	1	3	$207	❌	❌	❌	N / N	⭐️ 4.5 (45)
The Surf Sanctuary	$78,169	$410	51%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (183)
Seaside Serenity	$89,301	$258	91%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (46)
Green Haven \|1 Minute Walk to Beaches\|2 King Beds	$66,244	$195	87%	2	1	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (194)
Jacuzzi\|Walk to the Beach\|Games\|BBQ\|Calypso Breeze	$80,190	$212	99%	2	1	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (178)
Serenity by the Sea Ventura Beach Gem Sleeps 6	$125,411	$541	61%	2	2	3	$375	❌	❌	❌	Y / Y	⭐️ 5 (106)
2 min to Ventura Beach- Townhouse w Fenced Yard	$76,384	$276	74%	2	1.5	2	$149	❌	❌	❌	Y / N	⭐️ 5 (46)
Beach Please!	$46,959	$303	41%	2	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (32)
New Ventura Surf Bungalow on Prime Beach Lane	$74,802	$274	74%	2	1	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (54)
Luxurious Modern Beach Home Loaded With Amenities	$96,766	$350	74%	2	2	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (140)
BeachyTropical Oasis! Channel Islands Getaway!	$65,423	$275	65%	2	2	3	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (128)
25% Off May! Prime Location -Hot Tub,Gorgeous View	$102,242	$286	96%	2	3	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (32)
“Ventura vibes” stylish stay in midtown Bungalow#1	$72,586	$249	78%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (109)
Sea La Vie - An Ocean Breeze Cottage	$112,097	$370	78%	2	2	2	$325	❌	❌	❌	Y / Y	⭐️ 5 (4)
The Surfside Cottage	$70,740	$222	83%	2	1	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (63)
Boatel California Stay on a Boat in Ventura Harbor	$68,430	$212	85%	2	1.5	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (516)
THE GETAWAY - Beachfront retreat in Pierpont Bay.	$153,003	$529	76%	2	2	3	$400	❌	❌	✅	Y / Y	⭐️ 5 (38)
Prime Location! Private Hot Tub! Minutes To Sand	$62,455	$237	72%	2	1	1	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (28)
Ventura Pierpont Beach Bungalow Footsteps to Ocean	$92,162	$270	90%	2	1	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (125)
Beach House with Pool & Hot Tub!	$109,677	$324	92%	2	2	3	$120	✅	✅	✅	Y / Y	⭐️ 5 (33)
The Beach Haven	$66,251	$213	82%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (48)
Beach Bungalow-1920s-Pet Friendly-Pierpont Ventura	$83,855	$308	65%	2	1	2	$365	❌	❌	✅	Y / Y	⭐️ 5 (74)
Mid-Century Modest. 1 block to Pierpont Beach.	$58,690	$179	88%	2	2	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (166)
Walk Ventura from an Updated Midtown Bungalow	$69,721	$254	73%	2	1.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (43)
Ocean View Retreat	$70,053	$353	52%	2	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (120)
Beach Side Styl'n in Ventura	$98,597	$300	88%	2	2	3	$290	❌	❌	✅	Y / Y	⭐️ 5 (166)
Charming 2BR Oceanview Dog Friendly \| Hot Tub	$29,243	$235	34%	2	1	2	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (73)
Family Tides	$167,458	$715	63%	2	2	4	$300	❌	❌	❌	Y / Y	⭐️ 5 (8)
Charming Beachside Upstairs Unit w/Outdoor Living	$67,698	$301	59%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
2BR Oceanfront Bungalow \| Patio \| W/D	$27,026	$284	26%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (35)
2BR \| Enclosed Patio \| Walk to Beach	$24,614	$269	25%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Charming Entire House in Mid-Town Ventura	$77,831	$284	72%	2	1	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (30)

Return Metrics

63.63% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,907	$71,814	$107,721	$143,628	$179,535	$359,071	$1,077,215
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	$49,926	$101,349	$154,316	$208,871	$265,063	$572,345	$2,375,250
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.63%

Cap Rate

3.14%

Return on Investment

152.11%

3085 Channel Dr Ventura, California, 93003

2 bed • 2 bath • 1 guests

Purchase Price

Est. $7,982/mo

Inquire about this property

Contact Agent

$1,664,200

Zestimate

193

Airbnb Investor Score

$35,907

Annual Profit

3.1%

Cap Rate

63.6%

Cash on Cash

$75,934

Annual Revenue

BNBCalc predicts this property will get $297 per night with 70% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$77,879

Avg annual revenue

70%

Avg occupancy rate

$297

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

$70k

$120k

$170k

$35,907

Profit

Revenue

$75,934

Operating Expenses

$23,551

Operating Income

$52,383

Mortgage & Taxes

$16,476

Profit (Cash Flow)

$35,907

$6,500

Cash Investment

Down Payment

Renos & Furnishing

$6,500

Total

$6,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

63.63%

Cap Rate

3.14%

Return on Investment

152.11%

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

$NaN

Deductible property tax

$16,476

Your total deduction

$NaN

Your adjusted annual income

$150,000 - $NaN = $NaN

Taxes on $NaN (30%)

$NaN

Your old tax bill

$45,000

Your new tax bill

$NaN

Estimated tax savings

$NaN

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:

400 sqft

Type:

APARTMENT

Parking:

Heating:

Wall Furnace

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 400 sqft

Garage: No

Heating: Wall furnace

Pool: No

Fireplaces: -

Basement: No

Cooling: Wall Unit

View: -

Parking: Off Street

Amenities: Dryer, Freezer, Refrigerator, Washer

Price per square foot: $4,160

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0750291135

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $924,199

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,664,200

Schools

Middle School: Cabrillo Middle School with 6/10 star rating
High School: Ventura High School with 6/10 star rating