BNBCalc Short Term Rental Investment Analysis 52050 Huntington Lake Rd, Big Creek, CA, 93605

2 bed • 2 bath • 6 guests • $200,000

BNB

Calc

Annual Revenue

$37,405

Profit (Cash Flow)

$5,371

Cap Rate

9.4%

Annual Revenue

$37,405

AirDNA projects $223/night at 38% occupancy ($30,950). Airbtics projects $209/night at 49% occupancy ($37,404). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,878	$33,619	$60,531	$85,483
Occupancy	37%	45%	61%	72%
Nightly Rate	$163	$191	$255	$303

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Lake House - 2bd/2bth condo at Huntington Lake	$48,652	$302	38%	2	2	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (15)
Bungalow on Buckeye - Pet Friendly in West Village	$53,989	$224	62%	2	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (99)
TROUT & ABOUT! Walk 2 Everything	$32,938	$76	99%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (139)
Anderson Lake House in the Heart of Shaver!	$34,703	$171	49%	2	1	1	$175	❌	❌	❌	N / N	⭐️ 5 (224)
Rustic Family Cabin	$31,338	$175	46%	2	1	2	$125	❌	❌	✅	N / Y	⭐️ 5 (105)
Cute 2B/1B cabin in the West Village	$26,662	$174	39%	2	1	2	$130	❌	❌	❌	N / Y	⭐️ 5 (114)
Shaver's Modern Forest Retreat-Pool & Spa	$31,452	$164	48%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
The Calm Cabin: a place in the woods to unwind	$66,780	$136	98%	2	1.5	2	$500	❌	❌	❌	Y / Y	⭐️ 0 (2)
Tranquil Cabin in the Woods - Multi-day discount	$70,873	$206	94%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (68)
Deck, close to snow, gourmet kitchen, nespresso	$56,708	$254	61%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (151)
A-Frame Escape ~Unique stay w/ comfort & style	$69,181	$261	70%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (171)
The Hideaway- Walk to DT, Hike to the Lake!	$33,148	$160	52%	2	1	2	$149	❌	❌	❌	N / Y	⭐️ 5 (231)
Kamp Kokanee-updated condo near the spa & sauna!	$44,333	$181	64%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (10)
Family friendly condo feels secluded, forest views	$37,216	$145	67%	2	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (68)
Mystic Meadow~Sweet cabin with a meadow view!	$39,833	$288	36%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (66)
Air Conditioning & Close to Lake! 2 Bedroom 2 Bath	$29,605	$167	39%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (9)
Lakefront, Cabin 1	$33,801	$219	39%	2	1	1	$85	❌	❌	❌	N / N	⭐️ 4.5 (16)
Big Deck& RV Space @Moose Meadow Lodge	$44,147	$215	51%	2	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (237)
The Cozy Cabinette! Quiet retreat in Shaver Lake	$23,222	$156	37%	2	1	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (55)
Bretz Pine Cabin	$48,616	$244	47%	2	2	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (17)
Modern Black A-Frame on a Meadow w/AC and Heat!	$49,828	$428	31%	2	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (44)
Peaceful North Fork Cabin w/ Fireplace & Wi-Fi!	$35,051	$182	49%	2	1	1	$100	✅	❌	✅	N / Y	⭐️ 5 (68)
Hibernation Station - Prime Location!	$57,065	$297	50%	2	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (7)
🦊The Fox Den🦊 - Sleeps 6	$31,569	$192	42%	2	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (115)
Dogwood Peak ~ Cozy a-frame w/ modern amenities	$50,461	$312	42%	2	1.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (126)
Cozy Family Cabin in Ideal West Village Location	$68,185	$282	64%	2	1	2	$160	❌	✅	✅	Y / Y	⭐️ 5 (46)
Unplug & Unwind at this 1948 Nostalgic Cottage	$25,530	$153	39%	2	1	1	$160	❌	❌	❌	N / Y	⭐️ 5 (113)
Mountain Loft near Yosemite & Bass Lake	$26,808	$111	63%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (258)
The Cozy Cone Cabin	$32,512	$235	30%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
East Village Shaver Lake Cabin - Mellow Yellow	$33,758	$164	52%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (137)
Silvertip Cottage	$29,481	$174	41%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)
Inviting 3-Level Custom Cabin Close-Village/Lake!	$23,525	$191	31%	2	1	2	$140	✅	✅	❌	Y / Y	⭐️ 5 (78)
Holiday Decorated~Newly Renovated Cabin~Downtown!	$32,285	$249	33%	2	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (56)
Elderberry Cabin - Walk to town/lake New hot tub!	$53,686	$318	45%	2	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (10)
Red Hawk Haven Yosemite	$28,174	$154	41%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (9)
Cali Cabin	$44,960	$132	90%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (80)

Return Metrics

10.22% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,370	$10,741	$16,111	$21,482	$26,853	$53,706	$161,119
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$211,370	$222,921	$234,657	$246,584	$258,708	$322,489	$646,572

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.22%

Cap Rate

9.43%

Return on Investment

25.4%

52050 Huntington Lake Rd 51823 Camp Sierra, Shaver Lake, CA 93664 Big Creek, California, 93605

2 bed • 2 bath • 6 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$5,370

Annual Profit

9.4%

Cap Rate

10.2%

Cash on Cash

$37,405

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $223/night at 38% occupancy.Projected nightly rate is $209/night at 49% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$39,078

Avg annual revenue

49%

Avg occupancy rate

$209

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

$30k

$50k

$70k

$5,371

Profit

Revenue

$37,405

Operating Expenses

$18,543

Operating Income

$18,862

Mortgage & Taxes

$13,491

Profit (Cash Flow)

$5,371

$52,500

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$6,500

Closing Costs

$6,000

Total

$52,500

DSCR Ratio

Strong

1.40

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.22%

Cap Rate

9.43%

Return on Investment

25.4%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$15,340

Your adjusted annual income

$150,000 - $15,340 = $134,660

Taxes on $134,660 (30%)

$40,398

Your old tax bill

$45,000

Your new tax bill

$40,398

Estimated tax savings

$4,602

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com