Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 410 White Bark, Mammoth Lakes, CA

3 bed • 2 bath • 9 guests • $870,900

BNB

Calc

Annual Revenue

$104,084

Profit (Cash Flow)

$68,251

Cap Rate

8.8%

Annual Revenue

$104,084

AirDNA projects $480/night at 42% occupancy ($73,633). Airbtics projects $405/night at 53% occupancy ($78,399). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $483 rate per night.

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

Percentiles25%50%75%90%
Revenue$51,995$84,735$109,611$140,266
Occupancy45%54%59%68%
Nightly Rate$302$414$483$532

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$88,539
$420
54%
321$395❌✅✅Y / Y⭐️ 0 (2)
$85,780
$277
82%
321$220❌✅✅Y / Y⭐️ 5 (81)
$60,272
$273
59%
332$220✅✅❌Y / Y⭐️ 5 (23)
$40,319
$306
36%
332$0❌✅❌Y / Y⭐️ 4.5 (30)
$93,403
$580
44%
32.52$0❌❌❌Y / Y⭐️ 5 (9)
$125,133
$438
76%
33.51$329❌✅✅Y / Y⭐️ 5 (7)
$80,661
$427
50%
33.51$360❌✅❌Y / Y⭐️ 4.5 (5)
$75,059
$365
54%
321$292❌✅❌Y / Y⭐️ 5 (8)
$88,853
$405
58%
33.51$360❌✅❌Y / Y⭐️ 5 (9)
$115,367
$553
57%
32.52$0❌❌❌Y / Y⭐️ 5 (8)
$48,601
$204
59%
322$300❌✅❌Y / Y⭐️ 5 (40)
$65,885
$256
68%
323$238❌✅❌Y / Y⭐️ 5 (37)
$90,721
$450
45%
331$468❌✅✅Y / Y⭐️ 4.5 (7)
$105,097
$508
54%
32.51$274✅✅✅Y / Y⭐️ 5 (12)
$42,033
$230
48%
332$200❌✅❌Y / Y⭐️ 4.5 (51)
$54,522
$273
54%
333$185❌✅❌Y / Y⭐️ 5 (106)
$53,786
$268
49%
313$150❌✅❌Y / Y⭐️ 0 (2)
$84,358
$314
67%
321$273❌✅❌Y / Y⭐️ 4.5 (3)
$108,830
$432
62%
331$395❌✅✅Y / Y⭐️ 4.5 (14)
$70,363
$411
41%
32.51$273❌✅❌Y / Y⭐️ 4.5 (14)
$53,833
$344
41%
322$225✅✅❌Y / Y⭐️ 5 (73)
$79,444
$461
46%
301$335❌✅❌Y / Y⭐️ 5 (4)
$85,594
$290
77%
321$273❌✅✅Y / Y⭐️ 4.3 (9)
$47,625
$334
37%
32.51$274❌✅❌Y / Y⭐️ 5 (8)
$61,518
$286
56%
321$242❌✅✅Y / Y⭐️ 4.8 (26)
$77,774
$417
47%
331$395❌❌✅Y / Y⭐️ 4.5 (11)
$70,615
$498
37%
32.51$323❌✅✅Y / Y⭐️ 5 (7)
$57,345
$253
59%
322$275❌✅✅Y / Y⭐️ 5 (16)
$125,669
$592
58%
33.52$0❌✅❌Y / Y⭐️ 5 (11)
$82,533
$451
50%
322$0❌✅❌Y / Y⭐️ 4.5 (22)
$79,753
$530
40%
322$280❌✅✅Y / Y⭐️ 5 (52)
$61,483
$382
42%
32.51$360❌✅❌Y / Y⭐️ 0 (2)
$90,134
$356
64%
32.53$305❌✅❌Y / Y⭐️ 5 (75)
$139,337
$846
45%
332$0❌❌✅Y / Y⭐️ 4.5 (15)
$68,321
$358
51%
32.52$150❌✅❌Y / Y⭐️ 5 (23)
$97,444
$483
50%
32.51$273❌✅❌Y / Y⭐️ 0 (1)
$77,302
$494
41%
33.52$244✅✅❌Y / Y⭐️ 5 (63)
$98,114
$484
54%
33.52$350❌✅❌Y / Y⭐️ 5 (16)
$116,243
$446
69%
33.51$360❌✅✅Y / Y⭐️ 5 (28)
$129,619
$524
66%
33.52$300❌✅❌Y / Y⭐️ 5 (18)

Return Metrics

32.68% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$68,250$136,501$204,752$273,003$341,254$682,508$2,047,524
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$696,720$696,720$696,720$696,720$696,720$696,720$696,720
Down Payment$174,180$174,180$174,180$174,180$174,180$174,180$174,180
Property Appreciation$26,127$53,037$80,755$109,305$138,711$299,516$1,243,002
Total Return$965,277$1,060,439$1,156,408$1,253,208$1,350,865$1,852,924$4,161,427

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

32.68%

Cap Rate

8.82%

Return on Investment

49.29%

property-location

410 White Bark Mammoth Lakes, California, 93546

3 bed • 2 bath • 9 guests

Est. $4,177/mo

Agent

Inquire about this property

Contact Agent

$870,900

Zestimate

125

Airbnb Investor Score

$18,124

Annual Profit

8.8%

Cap Rate

32.7%

Cash on Cash

$104,084

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $480/night at 42% occupancy ($73,633.19). Airbtics projects $405/night at 53% occupancy ($78,399).

Top 28% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$81,932

Avg annual revenue

53%

Avg occupancy rate

$405

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

$40k

$70k

$105k

$140k

Sign up to see the data on 40 all comparables

$68,251

Profit

Revenue

$104,084

Operating Expenses

$27,211

Operating Income

$76,873

Mortgage & Taxes

$8,622

Profit (Cash Flow)

$68,251

$182,680

Cash Investment

Down Payment

$174,180

Renos & Furnishing

$8,500

Total

$182,680

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

32.68%

Cap Rate

8.82%

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

$41,334

Deductible property tax

$8,622

Your total deduction

$69,327

Your adjusted annual income

$150,000 - $69,327 = $80,673

Taxes on $80,673 (30%)

$24,202

Your old tax bill

$45,000

Your new tax bill

$24,202

Estimated tax savings

$20,798

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:

-

Size:

1,685 sqft

Type:

CONDO

Parking:

-

Heating:

Electric, Wall Furnace

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: 3
  • Lot size: -
  • Building area: 1,685 sqft
  • Garage: No
  • Heating: Electric, wall furnace
  • Pool: No
  • Fireplaces: 1
  • Basement: No
  • Cooling: -
  • View: Mammoth Mountain Ski Area
  • Parking: No Garage
  • Amenities: Dishwasher, Refrigerator, Elec. Range/Oven, Microwave, Trash Compactor, Washer, Dryer, Electric Water Heater
  • Price per square foot: $516

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 040042410000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $306,528
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $870,900

Schools

  • Middle School: Mammoth Middle School with 5/10 star rating
  • High School: Mammoth High School with 6/10 star rating