BNBCalc Short Term Rental Investment Analysis 320 Chinquapin Ln, Tahoe City, CA, 96145

6 bed • 5 bath • 18 guests • $1,403,000

BNB

Calc

Annual Revenue

$150,415

Profit (Cash Flow)

$42,727

Cap Rate

8.4%

Annual Revenue

$150,415

AirDNA projects $870/night at 57% occupancy ($181,124). Airbtics projects $698/night at 59% occupancy ($150,414). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 59% occupancy rate, $698 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$87,795	$136,845	$191,524	$309,886
Occupancy	47%	61%	69%	78%
Nightly Rate	$501	$603	$745	$1,061

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Skyline Lodge in Tahoe City	$110,244	$609	47%	5	3	1	$809	❌	✅	✅	Y / Y	⭐️ 4.5 (7)
Lake Cabin:5BR \| A/C \| EV Charger \| Near Palisades	$136,547	$767	48%	5	5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (35)
HIGH END Cabin near Beach & Palisades + Hot Tub	$205,092	$1,253	44%	6	3.5	2	$550	✅	✅	✅	Y / Y	⭐️ 5 (41)
Serene Retreat in Tahoe City	$199,979	$923	58%	5	4.5	1	$809	❌	✅	❌	Y / Y	⭐️ 0 (0)
Mountain Paradise in Tahoe City	$100,264	$604	43%	5	3.5	1	$569	❌	❌	❌	Y / Y	⭐️ 5 (4)
Walk to lake, hot tub, pet ok, game room 14 people	$173,755	$602	78%	5	3	2	$395	❌	✅	✅	Y / Y	⭐️ 5 (184)
Shean: Spacious and Updated Home with Hot Tub near	$126,576	$602	56%	5	4	1	$365	❌	✅	❌	Y / Y	⭐️ 5 (43)
Just Grand - TLUXP	$142,946	$594	65%	5	4	1	$325	❌	✅	❌	Y / Y	⭐️ 5 (29)
Tahoe Treehouse - TLUXP	$130,911	$546	64%	5	3.5	1	$375	❌	✅	❌	Y / Y	⭐️ 5 (31)
Tahoe City Getaway ~ 1 Mi to Commons Beach!	$188,596	$447	100%	5	4	2	$439	✅	❌	✅	Y / Y	⭐️ 4.5 (42)
Creekview - TLUXP	$259,098	$855	82%	5	4.5	1	$550	✅	✅	❌	Y / Y	⭐️ 5 (7)
5BR Priv. Beach access, filtered views, all fenced	$263,672	$1,041	69%	5	5	1	$650	❌	✅	✅	Y / Y	⭐️ 4.5 (107)
Chickaree & Chickadee Buyout by AvantStay \|	$168,759	$584	73%	6	4	1	$875	❌	❌	✅	Y / Y	⭐️ 5 (5)
Holly Hideaway - TLUXP	$207,061	$589	95%	5	3	1	$375	✅	✅	❌	Y / Y	⭐️ 5 (24)
Watson’s Chalet: Spa and Bocce Court	$172,419	$608	76%	5	3	2	$249	❌	✅	✅	Y / Y	⭐️ 5 (212)
Remodeled house with private lake beach access	$98,101	$435	61%	5	3	5	$300	❌	❌	❌	Y / Y	⭐️ 5 (61)
Starry Skies-West Shore Cabin. Private Beach	$96,416	$421	62%	5	3	1	$404	❌	❌	✅	Y / Y	⭐️ 4 (15)
Luxury Tahoe 5BR, Hot Tub, Near Sunnyside!	$77,868	$517	40%	5	3	3	$400	❌	✅	❌	Y / Y	⭐️ 5 (135)
Finch Haven in Homewood	$200,279	$782	66%	5	4	1	$911	❌	✅	❌	Y / Y	⭐️ 0 (2)
Wheelehan House - Close to Tahoe City & Tahoe Park	$120,454	$446	72%	5	2	1	$325	❌	❌	❌	Y / Y	⭐️ 5 (29)
Spacious Tahoe City Cabin - Sleeps 12	$178,152	$743	65%	5	3	2	$350	❌	✅	✅	Y / Y	⭐️ 4.5 (139)
Lazy Bear Lodge - Hot Tub, beautiful large yard	$102,186	$677	40%	5	4.5	1	$851	❌	✅	❌	Y / Y	⭐️ 0 (1)
Walk to town, and close to ski resorts	$67,557	$454	38%	5	4	1	$605	❌	❌	❌	Y / Y	⭐️ 5 (3)
Tahoe Views & Tahoe Park Access	$98,986	$481	54%	5	2.5	2	$375	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
~Spacious Tahoe Lodge w/ Main House + Guest House!	$328,874	$1,248	72%	6	4	4	$400	❌	❌	❌	Y / Y	⭐️ 5 (66)
Big Pine: Spacious Tahoe Park Lakeview With Hot Tu	$95,133	$469	53%	5	5	1	$443	❌	✅	❌	Y / Y	⭐️ 5 (20)
Woodland Retreat: 5 BR / 3.5 BA house/cabin in Tah	$83,733	$437	50%	5	3.5	1	$365	❌	❌	❌	Y / Y	⭐️ 5 (33)
Lake View Mountain Retreat - Newly Remodeled	$51,761	$544	25%	5	4	2	$385	❌	❌	✅	Y / Y	⭐️ 5 (53)
Tahoe Park Fountain Ave	$44,902	$327	30%	5	2	3	$295	❌	❌	❌	Y / Y	⭐️ 0 (0)
Breathtaking views, walk to the beach	$133,400	$544	67%	6	2	3	$375	✅	✅	❌	Y / Y	⭐️ 5 (44)
Musketeer by AvantStay\|Family-Friendly Tahoe Home	$79,722	$369	51%	6	4	3	$600	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Lakefront History - Stunning Lake Front Cabin	$394,145	$2,025	53%	5	4	3	$434	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
~ 1 Mi to Beach: Tahoe City Retreat w/ Game Room	$331,778	$1,850	49%	6	4.5	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Spacious West Shore Cabin!	$158,947	$658	66%	6	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Mountain Retreat near Skiing, HotTub, PetFriendly	$124,019	$753	45%	5	2.5	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (15)
Your home at Tahoe	$179,655	$606	81%	6	5	3	$270	✅	❌	❌	Y / Y	⭐️ 0 (1)
Alpine Diamond - Dog OK, Hot Tub, Ski Shuttle	$153,666	$641	64%	5	3.5	1	$564	❌	✅	✅	Y / Y	⭐️ 5 (4)
Blue Roof Retreat	$137,587	$508	74%	5	3	4	$300	❌	✅	✅	Y / Y	⭐️ 0 (1)
Tahoe Pines Lake Side, Easy Walk to Beach and Pier	$168,015	$696	65%	5	3.5	1	$406	❌	❌	❌	Y / Y	⭐️ 5 (5)
Homewood Lakefront by AvantStay \| Private Beach	$61,664	$702	24%	5	4	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)

Return Metrics

6.9% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$42,726	$85,453	$128,180	$170,907	$213,634	$427,269	$1,281,808
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$841,800	$841,800	$841,800	$841,800	$841,800	$841,800	$841,800
Down Payment	$561,200	$561,200	$561,200	$561,200	$561,200	$561,200	$561,200
Property Appreciation	$42,090	$85,442	$130,095	$176,088	$223,461	$482,514	$2,002,449
Total Return	$1,487,816	$1,573,896	$1,661,276	$1,749,996	$1,840,096	$2,312,784	$4,687,258

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.9%

Cap Rate

8.35%

Return on Investment

15.38%

320 Chinquapin Ln Tahoe City, CA, 96145

6 bed • 5 bath • 18 guests

Purchase Price

Est. $6,729/mo

Inquire about this property

Contact Agent

$1,403,000

Zestimate

Airbnb Investor Score

$42,726

Annual Profit

8.4%

Cap Rate

6.9%

Cash on Cash

$150,415

Annual Revenue

BNBCalc predicts this property will get $698 per night with 59% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$153,822

Avg annual revenue

59%

Avg occupancy rate

$698

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

$45k

$160k

$270k

$395k

$42,727

Profit

Revenue

$150,415

Operating Expenses

$33,234

Operating Income

$117,181

Mortgage & Taxes

$74,454

Profit (Cash Flow)

$42,727

$618,540

Cash Investment

Down Payment

$561,200

Renos & Furnishing

$15,250

Closing Costs

$42,090

Total

$618,540

DSCR Ratio

Strong

1.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.9%

Cap Rate

8.35%

Return on Investment

15.38%

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

$49,941

Deductible property tax

$13,890

Your total deduction

$101,911

Your adjusted annual income

$150,000 - $101,911 = $48,089

Taxes on $48,089 (30%)

$14,427

Your old tax bill

$45,000

Your new tax bill

$14,427

Estimated tax savings

$30,573

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:

1961

Size:

3,242 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas, CFAH

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: -

Building area: 3,242 sqft

Garage: No

Heating: Natural gas, cfah

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: None

Amenities: Range, Oven, Microwave, Disposal, Dishwasher, Refrigerator, Washer, Dryer

Price per square foot: $423

Lot Info

Zoning: -

Land Use: -

Parcel Number: 084152013

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $133,954

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,373,200

Schools

Middle School: North Tahoe School with 6/10 star rating
High School: North Tahoe High School with 8/10 star rating