BNBCalc Short Term Rental Investment Analysis 612 West Duarte Road, Arcadia, CA

1 bed • 1 bath • 1 guests • $5,345,465

BNB

Calc

Annual Revenue

$35,063

Profit (Cash Flow)

-$343,763

Cap Rate

0.3%

Annual Revenue

$35,063

AirDNA projects $167/night at 73% occupancy ($44,526). Airbtics projects $105/night at 65% occupancy ($24,927). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 80% occupancy rate, $120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,167	$26,164	$36,576	$46,117
Occupancy	53%	69%	80%	86%
Nightly Rate	$81	$100	$120	$141

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
San Gabriel independent house	$23,070	$91	66%	1	2	1	$70	✅	❌	❌	Y / Y	⭐️ 4.9 (35)
1bd 1ba Cozy Oasis-Private Patio	$36,597	$120	77%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (49)
宁静独立花园后屋位于San Gabriel 距离购物中心仅需5分钟	$34,579	$124	73%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Peacock Nest Abode	$28,027	$130	55%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Comfy Studio(Private Entrance&Free Parking),SGV	$30,963	$86	95%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
Standalone Small & Cozy Guest House	$20,267	$68	76%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.7 (428)
Beautiful Studio + Car Rental	$17,761	$112	42%	1	1	3	$75	❌	❌	❌	N / Y	⭐️ 4.8 (49)
Guest house 1-bedroom & 1 bathroom free parking	$20,665	$64	86%	1	1	31	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Modern Luxury 1 Bedroom Apartment	$22,704	$89	68%	1	1	3	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (186)
Arcadia Modern Loft Studio	$40,039	$145	71%	1	1	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (25)
Private 1BD+1BA House w/ Full Kitchen + parking	$66,095	$220	81%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (49)
The GuestHouse W/King Bed “Dog Friendly”	$37,558	$120	84%	1	1	2	$39	❌	❌	✅	N / Y	⭐️ 4.8 (146)
Romantic and artistic house1b1b near the rose bowl	$32,407	$104	81%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (196)
A warm and artistic House 1b1b near rose bowl	$36,926	$107	90%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (184)
Cozy Studio	$26,086	$91	74%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (224)
Cozy guest house/Safe Quiet Neighborhood	$31,462	$96	86%	1	1	2	$79	❌	❌	❌	N / Y	⭐️ 5 (70)
Koi House Retreat	$35,480	$146	63%	1	1	2	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Renovated Guesthouse w/parking discount monthly	$23,017	$81	74%	1	1	20	$99	✅	❌	❌	Y / Y	⭐️ 5 (44)
Sweet & Cozy Studio｜Fast Wi-Fi \| Minutes to Disney	$62,963	$169	98%	1	1	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (15)
1bed 1bathroom Single house 562B in Pasadena	$32,201	$120	70%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (94)
Pasadena single house 562B 独立平房.1房1厅1厨1浴	$29,348	$118	65%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (156)
Cozy Couples Camper + Car rental Available	$10,299	$84	32%	1	1	3	$50	❌	❌	❌	N / Y	⭐️ 5 (16)
独立1.8米大床套房private entrance suite with Cal King bed	$18,430	$76	65%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (85)
Temple City Private 1-bedroom apartment	$22,649	$91	64%	1	1	28	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Comfy Studio w/ Private Entrance&Free Parking	$36,682	$120	80%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (11)
Newly!Entire/Quiet back unit LA W/self checkin	$19,070	$80	58%	1	1	10	$99	✅	❌	❌	Y / N	⭐️ 4.6 (18)
独立后屋	$29,197	$116	67%	1	1	28	$50	✅	❌	❌	N / N	⭐️ 4.8 (11)
Charming 1 Bedroom Guesthouse in Pasadena	$40,509	$141	75%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Ｂ5g2獨立客房附獨立進出內有衞浴設備 Months more	$10,135	$71	39%	1	1	5	$0	❌	❌	✅	Y / Y	⭐️ 4 (2)
Private entrance studio king bed新独立卫浴大床套房	$12,517	$95	36%	1	1	28	$60	❌	❌	❌	Y / Y	⭐️ 5 (15)
B5g 精緻客房獨立進出。獨立衛浴 Month More	$15,307	$82	51%	1	1	7	$0	❌	❌	✅	Y / Y	⭐️ 4 (1)
独立出入商务休闲独立全新卫浴大床套房private entrance suite	$13,662	$76	48%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
509·Arcadia independent back house	$22,121	$69	87%	1	1	1	$50	❌	❌	❌	Y / N	⭐️ 0 (0)
Private entrance/bathroom/kitchen, self check in	$15,959	$50	85%	1	1	1	$39	❌	❌	✅	Y / Y	⭐️ 5 (17)
天普乡间别墅一房一厅一卫一厨	$16,104	$110	40%	1	1	28	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Executive Stay! Private Studio and Entrance!	$21,939	$81	74%	1	1	28	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (124)
private entrance studio with cal king bed独立出入大套房	$15,300	$95	44%	1	1	28	$60	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy Suite with Pool：San Gabriel	$22,357	$110	54%	1	1	3	$60	✅	❌	❌	Y / N	⭐️ 5 (4)

Return Metrics

-27.86% 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)	-$343,763	-$687,526	-$1,031,289	-$1,375,052	-$1,718,815	-$3,437,630	-$10,312,891
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,276,372	$4,276,372	$4,276,372	$4,276,372	$4,276,372	$4,276,372	$4,276,372
Down Payment	$1,069,093	$1,069,093	$1,069,093	$1,069,093	$1,069,093	$1,069,093	$1,069,093
Property Appreciation	$160,363	$325,538	$495,668	$670,902	$851,393	$1,838,392	$7,629,381
Total Return	$5,162,065	$4,983,477	$4,809,844	$4,641,315	$4,478,043	$3,746,227	$2,661,954

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-27.86%

Cap Rate

0.31%

Return on Investment

-10.6%

612 W Duarte Rd Arcadia, California, 91007

1 bed • 1 bath • 1 guests

Purchase Price

Est. $25,639/mo

Inquire about this property

Contact Agent

-115

Airbnb Investor Score

-$343,763

Annual Profit

0.3%

Cap Rate

-27.9%

Cash on Cash

$35,063

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $167/night at 73% occupancy.Projected nightly rate is $105/night at 65% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$26,348

Avg annual revenue

65%

Avg occupancy rate

$105

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

$25k

$45k

$65k

-$343,763

Profit

Revenue

$35,063

Operating Expenses

$18,238

Operating Income

$16,825

Mortgage & Taxes

$360,588

Profit (Cash Flow)

-$343,763

$1,233,707

Cash Investment

Down Payment

$1,069,093

Renos & Furnishing

$4,250

Closing Costs

$160,364

Total

$1,233,707

DSCR Ratio

Weak

0.05

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-27.86%

Cap Rate

0.31%

Return on Investment

-10.6%

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

$253,701

Deductible property tax

$52,920

Your total deduction

$873,916

Your adjusted annual income

$150,000 - $873,916 = -$723,916

Taxes on -$723,916 (30%)

-$217,175

Your old tax bill

$45,000

Your new tax bill

-$217,175

Estimated tax savings

$262,175

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:

Year built:

Size:

Type:

HOME_TYPE_UNKNOWN

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: HOME_TYPE_UNKNOWN

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: First Avenue Middle School with 8/10 star rating
High School: Arcadia High School with 9/10 star rating