BNBCalc Short Term Rental Investment Analysis 52240 Road 426 Oakhurst CA 93644

6 bed • 7 bath • 15 guests • $950,000

BNB

Calc

Annual Revenue

$182,242

Profit (Cash Flow)

$80,787

Cap Rate

15.2%

Annual Revenue

$182,242

AirDNA projects $924/night at 54% occupancy ($182,242). Airbtics projects $845/night at 56% occupancy ($172,833). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 54% occupancy rate, $924 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$147,994	$177,063	$203,189	$332,298
Occupancy	51%	55%	56%	79%
Nightly Rate	$762	$841	$948	$1,114

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Yosemite/ Bass Lake FUN Slps 29 Pet Friendly	$207,900	$955	57%	6	4	3	$450	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
Big Oak Manor- HUGE home w/ spa, theater, sauna	$239,942	$814	77%	6	6	1	$420	✅	✅	✅	Y / Y	⭐️ 4.8 (42)
The Bear Claw \| Grand Cabin w Boat Slip, Sleeps 16	$184,002	$868	56%	6	4	3	$299	❌	❌	❌	Y / Y	⭐️ 5 (17)
Lakeside Beauty-Fish, Pool/Spa, 6bd near Yosemite	$191,141	$927	54%	6	4	3	$500	✅	✅	✅	Y / Y	⭐️ 4.7 (28)
Mountain hideaway near Yosemite with HotTub	$102,570	$485	51%	6	4	2	$375	✅	✅	✅	Y / Y	⭐️ 4.8 (101)
Log Cabin w/ pool, spa, game room, sleeps 20!	$117,051	$579	51%	6	4	1	$315	✅	✅	✅	Y / Y	⭐️ 4.9 (88)
Nature's Lakefront Estate, 7BR with Private dock	$187,832	$1,179	42%	7	4	3	$425	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Eagles Nest at Bass Lake near Yosemite	$170,775	$786	56%	7	4	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (73)
Cookiebutter Cabins! 3 Cabins + 10’ Cowboy Hot Tub	$290,735	$754	100%	7	3	2	$500	❌	✅	✅	Y / Y	⭐️ 5 (4)

Return Metrics

34.48% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$80,786	$161,573	$242,359	$323,146	$403,933	$807,866	$2,423,599
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000
Down Payment	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000
Property Appreciation	$28,500	$57,855	$88,090	$119,233	$151,310	$326,720	$1,355,899
Total Return	$1,059,286	$1,169,428	$1,280,450	$1,392,380	$1,505,243	$2,084,587	$4,729,499

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.48%

Cap Rate

15.24%

Return on Investment

50.63%

52240 Road 426 Oakhurst CA 93644 Oakhurst, CA, 93644

6 bed • 7 bath • 15 guests

Purchase Price

Est. $4,557/mo

Inquire about this property

Contact Agent

$907,500

Zestimate

$182,242

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $924/night at 54% occupancy ($182,242.14). Airbtics projects $845/night at 56% occupancy ($172,833).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$177,796

Avg annual revenue

56%

Avg occupancy rate

$845

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

$85k

$150k

$220k

$290k

$80,787

Profit

Revenue

$182,242

Operating Expenses

$37,371

Operating Income

$144,871

Mortgage & Taxes

$64,084

Profit (Cash Flow)

$80,787

$234,250

Cash Investment

Down Payment

$190,000

Renos & Furnishing

$15,750

Closing Costs

$28,500

Total

$234,250

DSCR Ratio

Strong

2.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.48%

Cap Rate

15.24%

Return on Investment

50.63%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$168,070

Your adjusted annual income

$150,000 - $168,070 = -$18,070

Taxes on -$18,070 (30%)

-$5,421

Your old tax bill

$45,000

Your new tax bill

-$5,421

Estimated tax savings

$50,421

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:

220,413 sqft

Year built:

1988

Size:

3,956 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
39301 Thornberry Mountain View Ct	3	2	2,436	-	125,888	1997	$0	-
52171 Echo Valley View Ct	3	2	1,960	-	219,106	2005	$0	-
51704 Little Lake Rd	4	3	1,748	-	407,721	1989	$470,000	13
51350 Little Lake Rd	4	2	2,272	-	442,569	1976	$433,000	28
52830 Pine Dr	2	1	1,176	-	16,705	1958	$80,000	-
39489 Summit Dr	4	2	2,464	-	48,787	1983	$460,000	-
38923 Seven Hills Rd	4	3	2,431	-	165,963	2005	$680,000	245
40493 Jean Rd E	4	3	3,194	-	437,778	1992	$695,000	-
51675 Coyote Ridge Rd	3	2	1,784	-	93,218	1979	$325,000	-
39488 Summit Dr	3	2	2,644	-	56,628	1971	$575,000	49

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 220,413 sqft

Building area: 3,956 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 2

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RM

Land Use: Residential

Parcel Number: 066-231-052-000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $578,775

County Est. Land Value: -

Assessed Land Value: $94,685

County Est. Structure Value: -

Market Estimate: $580,069