BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3821 Pioneer Trail a, South Lake Tahoe, CA 96150, USA

3 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$105,190

Profit (Cash Flow)

$56,641

Cash on Cash Return

1348.6%

Annual Revenue

$105,190

AirDNA projects $810/night at 69% occupancy ($204,134).

BNB Calc projects a 64% occupancy rate, $450 rate per night.

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


Return Metrics

1,348.6% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$56,641$113,282$169,924$226,565$283,207$566,414$1,699,244
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$56,641$113,282$169,924$226,565$283,207$566,414$1,699,244

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1,348.6%

Payback Period Days

27

Return on Investment

1,348.6%

property-location

3821 Pioneer Trail South Lake Tahoe, California, 96150

3 bed • 2 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$105,190

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$56,641

Profit

Revenue

$105,190

Operating Expenses

$17,349

Operating Income

$87,841

Net Effective Rent

$31,200

Profit (Cash Flow)

$56,641

$4,200

Cash Investment

Renos & Furnishing

$1,500

Setup Costs

$2,700

Total

$4,200

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

1,348.6%

Payback Period Days

27