BNBCalc Short Term Rental Investment Analysis 507 Kalinda Pl, Thousand Oaks, CA, 91320

4 bed • 3 bath • 12 guests • $1,739,000

BNB

Calc

Annual Revenue

$126,667

Profit (Cash Flow)

-$20,788

Cap Rate

5.6%

Annual Revenue

$126,667

AirDNA projects $568/night at 98% occupancy ($203,309). Airbtics projects $510/night at 68% occupancy ($126,666). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, $510 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$87,779	$125,796	$185,879	$268,046
Occupancy	63%	70%	79%	87%
Nightly Rate	$375	$482	$628	$817

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright, Fun & Peaceful House w/ Heated Pool 🏖	$129,517	$420	82%	4	2	2	$425	✅	❌	✅	Y / Y	⭐️ 5 (64)
A Happy Home	$120,853	$346	94%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (89)
Eichler Mid-Century Oasis: Pool & Spa Escape	$191,366	$666	78%	4	2	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (173)
Modern 4 King Beds/Beautiful yards/WFH/Golf/WI-FI	$58,820	$283	54%	4	3	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (46)
Perfect Family Getaway or Vacation! Stunning Views	$156,071	$664	63%	4	3.5	2	$295	✅	✅	✅	Y / Y	⭐️ 5 (23)
Paradise Park Place	$134,418	$560	63%	4	2	2	$175	❌	✅	✅	Y / Y	⭐️ 4.8 (101)
Clean, Sanitized Home Away from Home, Large Yard	$68,923	$276	66%	4	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (133)
Secluded Oasis Estate	$207,278	$856	66%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (224)
Spacious Home With Pool and Spa in Thousand Oaks	$79,506	$287	74%	4	2.5	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (245)
Modern Family Farmhouse Pool&Spa, Treehouse, Bocce	$118,306	$381	79%	4	3	3	$450	✅	✅	❌	Y / Y	⭐️ 5 (101)
Rose Garden Home, Thousand Oaks	$91,089	$380	64%	4	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (43)
Mountain View Entire House_ No Hot Tub till Feb15	$137,204	$489	74%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (67)
Escape the city and enjoy the hot tub views!	$120,890	$353	90%	4	2	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (121)
Views + Tranquility meets Play!	$123,134	$433	73%	4	3	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (114)
Sunset Dreams Villa in Malibu/ Salt Water Pool	$127,066	$536	60%	4	3	2	$720	✅	❌	✅	Y / Y	⭐️ 5 (13)
4 bed 3 bath pool house gated property	$89,377	$335	69%	4	3	1	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Conejo Oasis!	$150,122	$591	68%	4	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (64)
Bright 4 Bedroom Mountain View Home By Arts Plaza	$123,615	$460	72%	4	2	2	$198	❌	❌	✅	Y / Y	⭐️ 5 (77)
Bouganvilla 4-bedroom 2-baths, single family house	$67,592	$212	85%	4	2	365	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Sanctuary in Simi Valley	$88,366	$486	49%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (43)
Maya Horse Ranch	$102,102	$848	32%	4	2	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (31)
Thousand Oaks Villa	$205,775	$656	84%	4	3.5	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (7)
Home in Westlake-Village, LA, CA Paradise pool!	$258,114	$700	96%	4	4	4	$400	✅	✅	❌	Y / Y	⭐️ 0 (1)
Luxury,Serenity,Views; Sleeps 8 in Westlake Vlg	$211,135	$861	67%	4	3	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (49)
Casa Bonita, pool, close to LA and famous beaches	$78,234	$617	34%	4	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (24)
Remodeled Oasis Retreat w/Pool & Jacuzzi	$174,274	$744	64%	4	2	28	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Newbury Park Regency	$58,303	$352	44%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (2)
Eichler Orange - Mid Century Modern	$213,742	$817	71%	4	3	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (32)
Eichler Estate\|Pool\|Spa\|Piano)	$81,010	$527	42%	4	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (11)
Westlake Village Home with a Guest House – 4Bd 3Ba	$143,856	$453	85%	4	3.5	7	$450	❌	❌	✅	Y / Y	⭐️ 5 (4)
Pleasant house to spend your vacation time.	$122,469	$489	67%	4	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (16)
Pool/Spa with panoramic view	$102,180	$423	66%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
Casa Azul - Mediterranean Resort-Style Home	$178,094	$619	78%	4	2	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (46)
Bouquet Cottage	$100,402	$508	54%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (15)
Beautiful Westlake Village Pool Home	$152,523	$479	87%	4	3.5	7	$0	✅	✅	✅	Y / Y	⭐️ 5 (27)
Chalet-style Home Perfect for Family - Heated Pool	$108,462	$362	79%	4	3	2	$345	✅	❌	❌	Y / Y	⭐️ 5 (16)
Exclusive Home with Heated Pool	$102,674	$344	79%	4	3	2	$345	✅	❌	❌	Y / Y	⭐️ 5 (41)
The Foodies Place for Family Feasts - Heated Pool	$109,153	$384	75%	4	3	2	$345	✅	❌	❌	Y / Y	⭐️ 5 (22)
Single Story Modern Farmhouse 4bd2Ba	$144,276	$401	97%	4	2	10	$400	❌	❌	✅	Y / Y	⭐️ 5 (18)

Return Metrics

-5.06% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$20,787	-$41,575	-$62,362	-$83,150	-$103,937	-$207,875	-$623,625
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,391,200	$1,391,200	$1,391,200	$1,391,200	$1,391,200	$1,391,200	$1,391,200
Down Payment	$347,800	$347,800	$347,800	$347,800	$347,800	$347,800	$347,800
Property Appreciation	$52,170	$105,905	$161,252	$218,259	$276,977	$598,070	$2,482,009
Total Return	$1,770,382	$1,803,330	$1,837,889	$1,874,109	$1,912,040	$2,129,195	$3,597,384

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.06%

Cap Rate

5.55%

Return on Investment

11.8%

507 Kalinda Pl Thousand Oaks, California, 91320

4 bed • 3 bath • 12 guests

Purchase Price

Est. $8,341/mo

Inquire about this property

Contact Agent

$1,739,000

Zestimate

Thousand Oaks

Zoning

Laws

-7

Airbnb Investor Score

-$20,787

Annual Profit

5.6%

Cap Rate

-5.1%

Cash on Cash

$126,667

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $568/night at 98% occupancy ($203,309.42). Airbtics projects $510/night at 68% occupancy ($126,666).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$128,203

Avg annual revenue

68%

Avg occupancy rate

$510

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

$55k

$125k

$190k

$260k

-$20,788

Profit

Revenue

$126,667

Operating Expenses

$30,147

Operating Income

$96,520

Mortgage & Taxes

$117,307

Profit (Cash Flow)

-$20,788

$410,720

Cash Investment

Down Payment

$347,800

Renos & Furnishing

$10,750

Closing Costs

$52,170

Total

$410,720

DSCR Ratio

Weak

0.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.06%

Cap Rate

5.55%

Return on Investment

11.8%

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

$82,535

Deductible property tax

$17,216

Your total deduction

$393,495

Your adjusted annual income

$150,000 - $393,495 = -$243,495

Taxes on -$243,495 (30%)

-$73,048

Your old tax bill

$45,000

Your new tax bill

-$73,048

Estimated tax savings

$118,048

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:

0.62 sqft

Year built:

1994

Size:

2,949 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.62 sqft

Building area: 2,949 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $589

Lot Info

Zoning: -

Land Use: -

Parcel Number: 6630060125

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $1,124,506

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,739,000

Schools

Middle School: Redwood Middle School with 6/10 star rating
High School: Thousand Oaks High School with 8/10 star rating