BNBCalc Short Term Rental Investment Analysis 31418 Oakleaf Dr, Running Springs, CA 92382

2 bed • 1 bath • 6 guests • $339,000

BNB

Calc

Annual Revenue

$25,355

Profit (Cash Flow)

-$14,489

Cap Rate

2.5%

Annual Revenue

$25,355

AirDNA projects $231/night at 37% occupancy ($31,217). Airbtics projects $178/night at 39% occupancy ($25,355). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 39% occupancy rate, $178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,099	$21,234	$34,531	$40,368
Occupancy	25%	42%	47%	54%
Nightly Rate	$148	$180	$194	$216

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Escondída Cabin - 1/2 Acre, Game Rm, Fireplace	$37,418	$181	47%	2	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (38)
Amazing View, GAME ROOM, New Furniture and Beds!	$34,533	$184	47%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Running Springs Mountain Tree House	$11,584	$211	15%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Creekside A-Frame Retreat w/Barrel Sauna	$66,923	$265	69%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Stylish A-Frame w/ best view, location, & privacy	$22,792	$198	28%	2	2	2	$100	❌	❌	❌	N / Y	⭐️ 4.9 (86)
Cozy Mountain Chalet near lakes+summer activities	$11,858	$135	24%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Sugar Pines Cabin w/Wall of Windows and Large Deck	$15,068	$179	23%	2	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (17)
Running Springs Cabin w/ Large Deck + View!	$19,194	$138	38%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
600+ 5-Star Reviews \| Fenced Yard!	$19,676	$112	48%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (32)
Modern Cabin: Family Friendly+Designer Kitchen	$34,528	$178	53%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (24)

Return Metrics

-17.2% 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)	-$14,488	-$28,977	-$43,466	-$57,955	-$72,444	-$144,888	-$434,664
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$271,200	$271,200	$271,200	$271,200	$271,200	$271,200	$271,200
Down Payment	$67,800	$67,800	$67,800	$67,800	$67,800	$67,800	$67,800
Property Appreciation	$10,170	$20,645	$31,434	$42,547	$53,993	$116,587	$483,841
Total Return	$334,681	$330,667	$326,968	$323,592	$320,549	$310,699	$388,177

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.2%

Cap Rate

2.47%

Return on Investment

-1.17%

31418 Oakleaf Dr Running Springs, CA, 92382

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,626/mo

This property is for sale!

Contact Agent

-67

Airbnb Investor Score

-$14,488

Annual Profit

2.5%

Cap Rate

-17.2%

Cash on Cash

$25,355

Annual Revenue

BNBCalc predicts this property will get $178 per night with 39% occupancy, putting it in the top 53% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$27,357

Avg annual revenue

39%

Avg occupancy rate

$178

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

$10k

$30k

$50k

$70k

-$14,489

Profit

Revenue

$25,355

Operating Expenses

$16,976

Operating Income

$8,379

Mortgage & Taxes

$22,868

Profit (Cash Flow)

-$14,489

$84,220

Cash Investment

Down Payment

$67,800

Renos & Furnishing

$6,250

Closing Costs

$10,170

Total

$84,220

DSCR Ratio

Weak

0.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.2%

Cap Rate

2.47%

Return on Investment

-1.17%

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

$16,089

Deductible property tax

$3,356

Your total deduction

$48,935

Your adjusted annual income

$150,000 - $48,935 = $101,065

Taxes on $101,065 (30%)

$30,319

Your old tax bill

$45,000

Your new tax bill

$30,319

Estimated tax savings

$14,681

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:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -