BNBCalc Short Term Rental Investment Analysis 31769 Bedfordhurst Ct

4 bed • 3 bath • 15 guests • $1,579,600

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$108,930

Profit (Cash Flow)

-$25,465

Cap Rate

5.1%

Annual Revenue

$108,930

AirDNA projects $466/night at 64% occupancy ($108,930). Airbtics projects $496/night at 78% occupancy ($141,305). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $466 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$92,902	$126,868	$224,326	$262,000
Occupancy	73%	80%	89%	95%
Nightly Rate	$343	$421	$671	$728

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright 4 Bedroom Mountain View Home By Arts Plaza	$97,587	$341	72%	4	2	2	$198	❌	❌	✅	Y / Y	⭐️ 5 (51)
Luxury 4-bedroom villa with a paradise backyard!	$222,243	$718	79%	4	4	7	$400	✅	✅	❌	Y / Y	⭐️ 5 (1)
Thousand Oaks Villa	$209,936	$601	95%	4	4	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (3)
Luxury, Views & Serenity in a Lovely Town	$238,252	$824	79%	4	3	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (34)
Lake front house 4 beds 3 baths	$92,574	$350	70%	4	3	3	$240	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Staycation House w/pool - close to Malibu Beach	$104,408	$297	91%	4	3	6	$279	✅	✅	✅	Y / Y	⭐️ 4.8 (121)
Serene Lake Retreat	$107,604	$300	98%	4	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (2)
Views + Tranquility meets Play!	$133,977	$418	84%	4	3	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (58)
Fabulous views in this 4 Bed in Westlake Village	$76,311	$695	30%	4	4	14	$300	✅	✅	✅	Y / Y	⭐️ 0 (0)
Oak Park Cheerful/Gem	$128,445	$425	82%	4	2	28	$300	❌	❌	✅	Y / Y	⭐️ 4.5 (4)

Return Metrics

-6.8% 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)	-$25,465	-$50,930	-$76,396	-$101,861	-$127,327	-$254,654	-$763,962
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$15,518	$31,993	$49,484	$68,055	$87,770	$206,160	$1,263,680
Down Payment	$315,920	$315,920	$315,920	$315,920	$315,920	$315,920	$315,920
Property Appreciation	$47,388	$96,197	$146,471	$198,253	$251,589	$543,250	$2,254,503
Total Return	$353,360	$393,180	$435,480	$480,367	$527,952	$810,676	$3,070,141

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.8%

Cap Rate

5.13%

Return on Investment

10%

31769 Bedfordhurst Ct Westlake Village, California, 91361-4104

4 bed • 3 bath • 15 guests

Purchase Price

Est. $7,576/mo

Inquire about this property

Contact Agent

$1,579,600

Zestimate

$108,930

Annual Revenue

BNBCalc predicts this property will get $496 per night with 78% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$141,133

Avg annual revenue

78%

Avg occupancy rate

$496

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

$75k

$130k

$180k

$240k

-$25,465

Profit

Revenue

$108,930

Operating Expenses

$27,841

Operating Income

$81,089

Mortgage & Taxes

$106,555

Profit (Cash Flow)

-$25,465

$374,058

Cash Investment

Down Payment

$315,920

Renos & Furnishing

$10,750

Closing Costs

$47,388

Total

$374,058

DSCR Ratio

Weak

0.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.8%

Cap Rate

5.13%

Return on Investment

10%

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

$74,969

Deductible property tax

$15,638

Your total deduction

$212,998

Your adjusted annual income

$150,000 - $212,998 = -$62,998

Taxes on -$62,998 (30%)

-$18,899

Your old tax bill

$45,000

Your new tax bill

-$18,899

Estimated tax savings

$63,899

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:

9,949 sqft

Year built:

1966

Size:

2,645 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Planned Unit Development (Pud)

Stories: 2

Lot size: 9,949 sqft

Building area: 2,645 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: WVR16000*

Land Use: Residential

Parcel Number: 2060-012-004

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $155,162

County Est. Land Value: -

Assessed Land Value: $27,541

County Est. Structure Value: -

Market Estimate: $1,596,545

Sale history

Date	Sale Price	% Financed	Buyer
09/15/23	$0	0%	Kristin Leigh Lundstrom, Declaration Of Trust
09/12/23	$1,515,000	46%	Cole Kahle, Kelly Kahle
08/26/20	$0	0%	Lundstrom,R A & Inter-Vi Trust
Invalid Date	$10,000	0%	Robert A Lundstrom, Darlene M Lundstrom

Ownership

Name: Cole Kahle

Owner Occupied: Yes

Owner Mailing Address: 31769 Bedfordhurst Ct, Westlake Village, Ca 91361

Years Owned: 6

Home Equity: -

Mortgage Balance Remaining: $700,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Middle School: Lindero Canyon Middle School with 7/10 star rating
High School: Agoura High School with 7/10 star rating