BNBCalc Short Term Rental Rental Arbitrage Analysis 3535 Storm Cloud St, Thousand Oaks, CA, 91360

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$109,759

Profit (Cash Flow)

$15,499

Cash on Cash Return

146.2%

Annual Revenue

$109,759

AirDNA projects $567/night at 76% occupancy ($157,390). Airbtics projects $477/night at 63% occupancy ($109,759). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $477 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$57,261	$112,884	$165,318	$231,446
Occupancy	42%	67%	79%	87%
Nightly Rate	$366	$453	$560	$711

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Conejo Oasis!	$150,122	$591	68%	4	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (64)
Mountain View Entire House_ No Hot Tub till Feb15	$137,204	$489	74%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (67)
Escape the city and enjoy the hot tub views!	$120,890	$353	90%	4	2	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (121)
A Happy Home	$120,853	$346	94%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (89)
Clean, Sanitized Home Away from Home, Large Yard	$68,923	$276	66%	4	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (133)
Spacious Home With Pool and Spa in Thousand Oaks	$79,506	$287	74%	4	2.5	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (245)
Paradise Park Place	$134,418	$560	63%	4	2	2	$175	❌	✅	✅	Y / Y	⭐️ 4.8 (101)
Bright, Fun & Peaceful House w/ Heated Pool 🏖	$129,517	$420	82%	4	2	2	$425	✅	❌	✅	Y / Y	⭐️ 5 (64)
Eichler Mid-Century Oasis: Pool & Spa Escape	$191,366	$666	78%	4	2	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (173)
Bouganvilla 4-bedroom 2-baths, single family house	$67,592	$212	85%	4	2	365	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Modern 4 King Beds/Beautiful yards/WFH/Golf/WI-FI	$58,820	$283	54%	4	3	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (46)
Modern Family Farmhouse Pool&Spa, Treehouse, Bocce	$118,306	$381	79%	4	3	3	$450	✅	✅	❌	Y / Y	⭐️ 5 (101)
4 bed 3 bath pool house gated property	$89,377	$335	69%	4	3	1	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Rose Garden Home, Thousand Oaks	$91,089	$380	64%	4	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (43)
Pleasant house to spend your vacation time.	$122,469	$489	67%	4	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (16)
Thousand Oaks Villa	$205,775	$656	84%	4	3.5	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (7)
Pool/Spa with panoramic view	$102,180	$423	66%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
Casa Azul - Mediterranean Resort-Style Home	$178,094	$619	78%	4	2	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (46)
Elevate Vineyard Ranch House	$76,860	$500	42%	4	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (9)
Remodeled Oasis Retreat w/Pool & Jacuzzi	$174,274	$744	64%	4	2	28	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Eichler Orange - Mid Century Modern	$213,742	$817	71%	4	3	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (32)
Single Story Modern Farmhouse 4bd2Ba	$144,276	$401	97%	4	2	10	$400	❌	❌	✅	Y / Y	⭐️ 5 (18)
Eichler Estate\|Pool\|Spa\|Piano)	$81,010	$527	42%	4	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (11)
Quiet House next Golf Course	$91,368	$370	67%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4 (4)
Greenridge House	$86,940	$321	74%	4	3	30	$200	❌	❌	✅	Y / Y	⭐️ 0 (1)
Beautiful View Villa	$107,586	$356	82%	4	3	5	$250	❌	❌	❌	Y / Y	⭐️ 5 (1)
Thousand Oaks Home Pool/Hot Tub	$55,558	$506	30%	4	2.5	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
NEW \| Retro Eichler \| Pool&Games	$126,264	$378	87%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (3)
Modern Comfort: Sleek 4BR, 3BA Getaway	$137,556	$464	81%	4	3	7	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Modern 2-Story Home in Thousand Oaks, Near LA Hots	$52,266	$408	35%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Serene Ranch Home w/ Pool + PrivateBackyard Office	$61,640	$401	42%	4	3	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (5)
Conejo Oaks 4bd3ba Pool Property	$52,811	$443	31%	4	3	14	$275	✅	❌	✅	Y / Y	⭐️ 5 (8)
Rosmarino Retreat	$126,975	$708	49%	4	3	14	$0	✅	✅	✅	Y / Y	⭐️ 4.2 (6)
4BR Single-Story Home with a Guest House & Hot Tub	$188,899	$561	92%	4	4	7	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Welcome to Casa Avenida!	$67,782	$463	40%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Entertainer's Paradise	$92,176	$345	73%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (1)
View 4+2, Pool, Jacuzzi, Ping Pong, Billiards +	$78,085	$508	42%	4	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)

Return Metrics

146.21% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,498	$30,997	$46,496	$61,994	$77,493	$154,987	$464,962
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	$0	$0	$0	$0	$0	$0	$0
Total Return	$15,498	$30,997	$46,496	$61,994	$77,493	$154,987	$464,962

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

146.21%

Payback Period Days

249

Return on Investment

146.21%

3535 Storm Cloud St Thousand Oaks, California, 91360

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Thousand Oaks

Zoning

Laws

$109,759

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $567/night at 76% occupancy.Projected nightly rate is $477/night at 63% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$109,947

Avg annual revenue

63%

Avg occupancy rate

$477

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

$100k

$155k

$215k

$15,499

Profit

Revenue

$109,759

Operating Expenses

$26,269

Operating Income

$83,491

Net Effective Rent

$67,992

Profit (Cash Flow)

$15,499

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

146.21%

Payback Period Days

249