BNBCalc Short Term Rental Rental Arbitrage Analysis 4429 W Sirius Ave, Orange, CA, 92868

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$113,379

Profit (Cash Flow)

$44,640

Cash on Cash Return

519.1%

Annual Revenue

$113,379

AirDNA projects $374/night at 83% occupancy ($113,379). Airbtics projects $285/night at 76% occupancy ($79,111). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 83% occupancy rate, $374 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,348	$87,939	$114,366	$164,172
Occupancy	55%	88%	98%	100%
Nightly Rate	$222	$269	$313	$442

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning Modern Home near Disney l Firepit Lounge	$91,933	$247	100%	3	3	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (119)
Comfy & Quiet Near Disney w/HD Roku TV	$49,882	$173	75%	3	1	1	$126	❌	❌	✅	Y / Y	⭐️ 4.8 (123)
NEW BUILD 5BD Modern Home l 5 min to Disneyland	$106,229	$288	99%	3	3	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (64)
New 2024 Tranquil Cozy Modern Home \| near Disney	$62,397	$163	100%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (72)
Cozy 3BR Whole Home private yard, near Disneyland	$73,548	$259	76%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
Fun For the Whole Family- near Disneyland & more	$91,431	$256	95%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (284)
迪士尼乐园/3房豪华别墅/开车5分钟/带厨房/独立车库	$125,965	$681	47%	3	3	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (2)
👾🕹Arcade Dream 🕹👾🛝Disneyland ⭐️ Free Arcade & More!	$128,514	$372	92%	3	2	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (256)
Stunning New Home 5 Min to Disney & Convention Ctr	$100,812	$313	88%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Best Family Getaway \| 10 mins Disney Beach Airport	$89,878	$242	99%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (63)
迪士尼乐园旁/烟花景观/豪华3卧室别墅/快速wifi/厨房	$71,954	$440	42%	3	3	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (3)
Apartment Close to Disneyland 2.5BR/1BA #12	$43,514	$181	65%	3	1	2	$159	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
LUX Modern Disney Home l Game Room l Outdoor Patio	$64,135	$177	99%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Newly & Centrally 3BR/2BA Apt 5 min to Disneyland	$68,270	$202	91%	3	2	30	$240	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Modern/renovated apt 2.2 mi to Disneyland drop off	$78,956	$238	88%	3	2	30	$220	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
Grand Californian Vacation - Disney, Spa, Games	$80,520	$220	100%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 0 (4)
Penthouse Condo Near Disney	$83,997	$306	73%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (15)
Morden Villa Close to Disneyland	$83,624	$473	48%	3	2	31	$275	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Newly remodeled 3 bed/2 bath min from Disneyland	$91,241	$255	96%	3	2	30	$220	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
Pool View \| Angel Stadium \|Disney \| Convention Ctr	$28,065	$152	45%	3	2	31	$100	❌	✅	✅	Y / Y	⭐️ 5 (34)
Homely 3BR/2BA Apt 2.0 mi to Disneyland drop off	$70,307	$202	91%	3	2	30	$240	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Pet-Friendly 3-Bedroom Home with Fireplace	$76,508	$268	78%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (5)
Steps to Disney -Convention Center -Angel Stadium	$68,223	$466	40%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Spacious APT 3B/2BA Close to Disneyland and more	$90,260	$271	91%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Disney Traveler Dream SPA Oasis	$102,358	$289	95%	3	2	1	$200	❌	✅	❌	Y / Y	⭐️ 0 (0)
Pool home away from home near Disneyland Park	$73,519	$248	81%	3	2	31	$200	✅	❌	❌	Y / Y	⭐️ 5 (2)
Disney Home \| Convention Ctr\| Angel Stadium	$54,186	$329	45%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 0 (16)
Condo Disneyland Fireworks Views	$39,699	$187	58%	3	2	30	$200	✅	✅	✅	Y / Y	⭐️ 5 (3)
Disney Model Home\| Convention Ctr\| Angel Stadium	$48,166	$329	40%	3	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (3)
Disney Lux Oasis Gameroom	$81,435	$289	77%	3	2	1	$200	✅	❌	❌	Y / Y	⭐️ 0 (0)
Disneyland Getaway @ Wyndham Dolphin's Cove	$113,826	$311	100%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Cozy Spacious Vacation 10min Disney BeachAirport	$95,443	$293	89%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Close to Disney, 3 BDRM Condo, Newly Remodeled #2	$81,862	$224	98%	3	2	2	$249	✅	✅	❌	Y / Y	⭐️ 5 (4)
Disneyland Getaway @ Wyndham Dolphin's Cove	$116,022	$317	100%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Disneyland Getaway @ Wyndham Dolphin's Cove	$115,656	$316	100%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
2nd house with 3bd/2bth located in Orange County!	$29,378	$223	36%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
3BR/2BA Apt 2.2 miles/6 min drive to Disneyland	$52,118	$178	80%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Close to Disney, 3 BDRM Condo, Newly Remodeled	$111,542	$279	100%	3	2	2	$249	✅	✅	❌	Y / Y	⭐️ 4.8 (7)

Return Metrics

519.06% 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)	$44,639	$89,279	$133,919	$178,559	$223,198	$446,397	$1,339,193
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	$44,639	$89,279	$133,919	$178,559	$223,198	$446,397	$1,339,193

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

519.06%

Payback Period Days

Return on Investment

519.06%

4429 W Sirius Ave Orange, California, 92868

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,800

Zestimate

Orange

Zoning

Laws

$113,379

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $374/night at 83% occupancy.Projected nightly rate is $285/night at 76% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$77,243

Avg annual revenue

76%

Avg occupancy rate

$285

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

$25k

$60k

$95k

$130k

$44,640

Profit

Revenue

$113,379

Operating Expenses

$26,739

Operating Income

$86,640

Net Effective Rent

$42,000

Profit (Cash Flow)

$44,640

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

519.06%

Payback Period Days