BNBCalc Short Term Rental Investment Analysis 40648 Saddleback Rd, Bass Lake, CA

2 bed • 2 bath • 6 guests • $365,000

BNB

Calc

Report by:

Vinoluxuryhomes

vinoluxuryhomes@gmail.com

Annual Revenue

$63,016

Profit (Cash Flow)

$16,522

Cap Rate

11.3%

Annual Revenue

$63,016

AirDNA projects $224/night at 60% occupancy ($49,088). Airbtics projects $193/night at 53% occupancy ($37,360). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 71% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,554	$36,416	$65,157	$81,285
Occupancy	39%	53%	71%	80%
Nightly Rate	$150	$180	$243	$264

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Modern Cabin in Bass Lake near Yosemite	$35,164	$126	70%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (95)
The Jolly Rancher! + 10’ Cowboy Hot Tub	$101,397	$300	88%	2	1	2	$140	❌	✅	✅	N / Y	⭐️ 5 (124)
The Snickerdoodle! + Outdoor Bathtub	$81,221	$264	80%	2	1	2	$130	❌	❌	✅	N / Y	⭐️ 5 (122)
Rustic Cabin Willow Cove, Bass Lake, Near Yosemite	$26,422	$170	40%	2	1	2	$175	❌	❌	❌	N / Y	⭐️ 4.8 (73)
Bass Lake / Yosemite Rustic Cabin on Falls Beach	$33,961	$180	49%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (203)
Rustic Chapparal Cabin at Bass Lake Heights	$36,336	$136	73%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (172)
The Manzanita Cottage @ Yosemite/Bass Lake	$34,228	$192	47%	2	1	2	$120	❌	❌	❌	N / Y	⭐️ 5 (37)
Tiny A-Frame Cabin near Yosemite and Bass Lake	$56,659	$212	71%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (165)
The Tulip House	$54,127	$225	65%	2	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (93)
Comfy Natures Retreat, near Bass Lake and Yosemite	$51,934	$178	77%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 4.8 (131)
The Little House in the Big Woods	$36,787	$136	71%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (146)
Acorn Cabin - Charming getaway to Yosemite/Bass Lake	$26,413	$116	51%	2	1	1	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
Yosemite ~ Blissful Retreat ~	$24,381	$173	37%	2	1	2	$95	❌	✅	❌	Y / Y	⭐️ 4.8 (233)
2BR \| Patio \| Pool \| Hot Tub \| Walk to Bass Lake	$14,604	$95	35%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 4.4 (37)
"Casita Bass Lake" two bedroom condo with pool/spa	$26,566	$120	58%	2	2	1	$100	✅	✅	❌	Y / Y	⭐️ 4.9 (183)
Bass Lake/Yosemite~Creek Side Condo~	$27,916	$122	60%	2	2	1	$125	✅	✅	✅	Y / Y	⭐️ 5 (136)
Near Yosemite w/Spa & Lake View. Pet Friendly!	$46,686	$242	52%	2	2	2	$125	❌	✅	✅	Y / Y	⭐️ 4.8 (139)
The Great Outdoors! Bass Lake•Yosemite • Sleeps 6	$41,703	$151	72%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 4.8 (102)
2 BD Townhouse @ Bass Lake-Yosemite-no clean fee!	$61,928	$282	60%	2	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
2 BD condo @Scenic Bass Lake-Yosemite-no clean fee	$57,798	$282	56%	2	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
The Lolly Lodge! + 10’ Cowboy Hot Tub	$56,989	$155	92%	2	1	2	$150	❌	✅	✅	N / Y	⭐️ 5 (39)
Bass Lake Chalet- A frame with hot tub!	$72,668	$234	82%	2	1	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (23)
2-bedroom condo near Yosemite N.P in Bass Lake Ca	$33,806	$212	41%	2	2	2	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (40)
Slide Creek Rosenburg	$51,543	$180	76%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 4.7 (12)
Balsam Cabin near Bass Lake/ Yosemite	$31,933	$176	46%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (85)
Rustic, Luxury A-Frame + hot tub (near Bass Lake)	$40,594	$263	42%	2	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (221)
Hilltop Hideaway	$21,409	$112	49%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (383)
Nature Haven \| Bass & Yosemite	$44,390	$222	47%	2	2	1	$299	❌	✅	✅	Y / Y	⭐️ 4.8 (10)
The Honeycomb Cabin! + Hot Tub & Treetop Deck	$92,964	$254	100%	2	1	2	$0	❌	✅	✅	N / N	⭐️ 0 (23)
Bass Lake Chalet by Mono Rock, Hot Tub, Fire pit	$53,768	$249	59%	2	1	2	$0	❌	✅	✅	Y / Y	⭐️ 4.7 (44)
Modern 2bd Cabin with Stunning Views of Bass Lake	$37,274	$268	38%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Condo with Pool and Spa at Bass Lake-Near Yosemite	$34,209	$152	55%	2	2	1	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (39)
Black Oak 2/1 \|Family Suite w/ King Bed \|Ping Pong	$41,724	$200	57%	2	1	3	$0	❌	❌	✅	N / Y	⭐️ 5 (1)

Return Metrics

18.26% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,521	$33,043	$49,565	$66,087	$82,608	$165,217	$495,653
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$292,000	$292,000	$292,000	$292,000	$292,000	$292,000	$292,000
Down Payment	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000
Property Appreciation	$10,950	$22,228	$33,845	$45,810	$58,135	$125,529	$520,950
Total Return	$392,471	$420,272	$448,410	$476,897	$505,743	$655,747	$1,381,604

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.26%

Cap Rate

11.27%

Return on Investment

34.33%

40648 Saddleback Rd Bass Lake, California, 93604

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,751/mo

Inquire about this property

Contact Vinoluxuryhomes

$353,300

Zestimate

108

Airbnb Investor Score

$16,521

Annual Profit

11.3%

Cap Rate

18.3%

Cash on Cash

$63,016

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $224/night at 60% occupancy.Projected nightly rate is $193/night at 53% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$39,848

Avg annual revenue

53%

Avg occupancy rate

$193

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

$40k

$70k

$100k

$16,522

Profit

Revenue

$63,016

Operating Expenses

$21,872

Operating Income

$41,144

Mortgage & Taxes

$24,622

Profit (Cash Flow)

$16,522

$90,450

Cash Investment

Down Payment

$73,000

Renos & Furnishing

$6,500

Closing Costs

$10,950

Total

$90,450

DSCR Ratio

Strong

1.67

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.26%

Cap Rate

11.27%

Return on Investment

34.33%

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

$17,323

Deductible property tax

$3,613

Your total deduction

$20,535

Your adjusted annual income

$150,000 - $20,535 = $129,465

Taxes on $129,465 (30%)

$38,839

Your old tax bill

$45,000

Your new tax bill

$38,839

Estimated tax savings

$6,161

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:

1,690 sqft

Year built:

1990

Size:

1,418 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Has Heating (Unspecified Type)

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 1,690 sqft

Building area: 1,418 sqft

Garage: No

Heating: Has heating (unspecified type)

Pool: No

Fireplaces: 1

Basement: No

Cooling: Central Heat & Cool

View: -

Parking: -

Amenities: F/S Range/Oven, Electric Appliances, Disposal, Dishwasher, Microwave, Refrigerator

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 059290044000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $326,400

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $353,300

Schools

Middle School: Oak Creek Intermediate School with 5/10 star rating