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 4209 Portola Dr, Santa Cruz, CA, 95062

1 bed • 1 bath • 4 guests • $4,950

BNB

Calc

Annual Revenue

$80,810

Profit (Cash Flow)

-$1,095

Cash on Cash Return

-25.2%

Annual Revenue

$80,810

AirDNA projects $249/night at 69% occupancy ($62,752). Airbtics projects $247/night at 62% occupancy ($55,933). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $295 rate per night.

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

Percentiles25%50%75%90%
Revenue$33,127$55,884$79,990$124,686
Occupancy50%66%71%86%
Nightly Rate$175$223$295$382

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
Serene luxury beach bungalow in Pleasure Point
$93,557
$351
72%
11.52$150❌✅❌Y / Y⭐️ 5 (159)
Romantic Retreat with hot tub near the beach!
$58,501
$222
70%
112$95❌✅✅Y / Y⭐️ 5 (418)
Pleasure Point Beach Hideaway
$37,782
$141
66%
111$100❌❌✅N / Y⭐️ 4.5 (600)
Beautiful Home in Pleasure Point
$39,059
$171
56%
111$125❌❌❌Y / Y⭐️ 5 (461)
Brand New Luxury Capitola Village Home!
$64,872
$202
81%
11.51$160❌❌❌Y / Y⭐️ 5 (163)
The Capitola Cottage - Your Dream Beach Getaway!
$64,490
$240
71%
113$140❌❌❌Y / Y⭐️ 5 (202)
Capitola Village Work-Live Loft - Pet Friendly
$52,097
$196
66%
111$175❌❌❌Y / Y⭐️ 5 (33)
Capitola Village Hideaway Bungalow - Pet friendly!
$43,079
$122
86%
111$145❌❌✅N / Y⭐️ 5 (61)
Luxury beach retreat in Capitola Village
$53,819
$221
62%
112$120❌❌✅Y / Y⭐️ 5 (126)
Capitola Village Beach Cottage Living!
$27,553
$220
31%
112$195❌❌✅N / Y⭐️ 4.5 (208)
Capitola Beach Retreat+surfboards
$58,065
$215
69%
111$125❌❌❌Y / Y⭐️ 5 (44)
Pleasure Point Hideout!!
$16,877
$113
34%
111$100❌❌✅Y / Y⭐️ 4.7 (351)
Historic Lawnway Cottage
$55,409
$222
67%
112$110❌❌❌Y / Y⭐️ 5 (46)
Bungalow in Capitola Village Steps from River walk
$41,110
$275
37%
112$195❌❌❌N / Y⭐️ 4.5 (275)
Melton Beach House. Private entry,space and patio.
$49,703
$140
97%
111$0❌❌❌N / Y⭐️ 5 (53)
Capitola Sanctuary
$59,912
$227
70%
111$95❌❌❌Y / Y⭐️ 4.5 (48)
❤ of Capitola Village with Private Yard + Parking
$68,399
$404
45%
113$195❌❌❌Y / Y⭐️ 5 (66)
1940's Capitola Village Rental - steps from beach
$51,201
$177
69%
11.51$185❌❌✅Y / Y⭐️ 4.5 (53)
Pink Venetian (Lower Unit)
$63,343
$381
43%
112$200❌❌❌Y / Y⭐️ 4.5 (45)
The Dolphin House
$65,114
$322
52%
113$100❌❌❌N / N⭐️ 5 (66)
Pleasure Point Cottage #B
$60,799
$243
66%
112$175❌❌✅Y / Y⭐️ 4.5 (43)
New Luxury Beach Suite in the Heart of Capitola Village-Pelican Cove
$55,866
$370
39%
112$185❌❌✅Y / Y⭐️ 5 (52)
Boho Beach Pleasure Point Condo with Balcony!
$36,160
$152
65%
112$0❌❌❌N / Y⭐️ 4.9 (172)
Sandy Toes Sanctuary
$141,802
$430
88%
112$175❌❌❌Y / Y⭐️ 5 (19)
Pleasure Point Beach Retreat with Outdoor Shower!
$42,012
$152
69%
112$140❌❌❌Y / Y⭐️ 4.9 (182)
Dog-OK at Capitola Vista #1
$59,287
$238
66%
112$175❌❌✅Y / Y⭐️ 5 (21)
Dog-OK at Capitola Vista #3
$75,877
$296
67%
112$175❌❌✅Y / Y⭐️ 5 (19)
Dog-OK at Capitola Vista #2
$50,621
$230
58%
112$175❌❌✅Y / Y⭐️ 5 (20)
Capitola by the Sea – Beachfront Venetian #5
$111,625
$395
76%
112$125❌❌❌Y / Y⭐️ 5 (27)
Surf Bungalow Pleasure Point walk to surf / food
$52,287
$219
62%
114$140❌❌✅Y / Y⭐️ 4.5 (232)
Surf cottage Pleasure Point walk to surf/ coffee
$53,404
$218
61%
114$125❌✅✅Y / Y⭐️ 5 (415)
Oceanview Beach Cottage with Hot Tub!
$58,232
$152
95%
111$250❌✅❌Y / Y⭐️ 4.5 (23)
Pleasure Point Beach Apartment
$40,846
$155
72%
1128$0❌❌❌N / Y⭐️ 4.8 (255)
Capitola Venetian on the Sand
$62,169
$540
31%
112$100❌❌❌Y / N⭐️ 5 (14)
Private Home - Capitola, California
$80,260
$258
85%
112$100❌❌❌Y / Y⭐️ 0 (2)
Capitola Ocean View Vacation
$41,764
$295
36%
111$90❌❌❌Y / Y⭐️ 5 (6)
Pleasure Point Cottage #C
$73,194
$224
88%
112$175❌❌✅Y / Y⭐️ 4.5 (72)
Capitola Village Getaway! Unit 2
$48,222
$244
54%
113$0❌❌❌N / N⭐️ 4.8 (9)
Fully Furnished East Cliff Apartment
$19,323
$160
33%
1128$0❌❌❌N / Y⭐️ 4.8 (192)

Return Metrics

-25.17% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,095-$2,190-$3,285-$4,380-$5,475-$10,950-$32,852
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$148$301$458$621$788$1,702$7,064
Total Return-$946-$1,888-$2,826-$3,759-$4,687-$9,248-$25,787

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-25.17%

Payback Period Days

0

Return on Investment

-21.76%

property-location

4209 Portola Dr Santa Cruz, California, 95062

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$80,810

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $249/night at 69% occupancy.Projected nightly rate is $247/night at 62% occupancy.

Top 18% 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.

$56,681

Avg annual revenue

62%

Avg occupancy rate

$247

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

$15k

$55k

$100k

$145k

Sign up to see the data on 40 all comparables

-$1,095

Profit

Revenue

$80,810

Operating Expenses

$22,505

Operating Income

$58,305

Net Effective Rent

$59,400

Profit (Cash Flow)

-$1,095

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-25.17%

Payback Period Days

0