BNBCalc Short Term Rental Investment Analysis 641 Golf Course Rd, Lake Arrowhead, CA 92352

4 bed • 3 bath • 12 guests • $895,000

BNB

Calc

Annual Revenue

$59,396

Profit (Cash Flow)

-$22,379

Cap Rate

4.2%

Annual Revenue

$59,396

AirDNA projects $437/night at 42% occupancy ($67,036). Airbtics projects $346/night at 47% occupancy ($59,395). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 47% occupancy rate, $346 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,014	$57,541	$72,588	$74,742
Occupancy	41%	45%	48%	69%
Nightly Rate	$248	$319	$419	$471

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A-Frame w/Game Room & Gorgeous Views	$58,865	$316	46%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
Large A-Frame Cabin (9 Beds, AC, + Lake Access)	$70,733	$416	41%	4	2	2	$187	❌	❌	✅	Y / Y	⭐️ 5 (75)
Early checkin + late checkout = more mountain fun!	$75,941	$246	78%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (37)
The Knotty Pine Cabin - Lake Arrowhead, CA	$27,889	$254	30%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
Retro Luxe Forest Cabin for 10 \| Owl's Leap Lodge	$73,207	$420	43%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (34)
Family-friendly cabin w/soaring ceilings & views	$35,868	$200	49%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Roomy mountain retreat w/fenced yard & hot tub!	$55,562	$323	47%	4	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (12)
Sandalwood House: A Stunning Modern A-Frame Cabin	$74,609	$453	45%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (27)
Be in the trees & blue skies. Views & NEW AC	$49,498	$196	69%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

-10.33% 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)	-$22,379	-$44,758	-$67,138	-$89,517	-$111,896	-$223,793	-$671,381
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$716,000	$716,000	$716,000	$716,000	$716,000	$716,000	$716,000
Down Payment	$179,000	$179,000	$179,000	$179,000	$179,000	$179,000	$179,000
Property Appreciation	$26,850	$54,505	$82,990	$112,330	$142,550	$307,805	$1,277,399
Total Return	$899,470	$904,746	$910,852	$917,812	$925,653	$979,011	$1,501,018

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.33%

Cap Rate

4.24%

Return on Investment

6.12%

641 Golf Course Rd Lake Arrowhead, CA, 92352

4 bed • 3 bath • 12 guests

Purchase Price

Est. $4,293/mo

This property is for sale!

Contact Agent

-33

Airbnb Investor Score

-$22,379

Annual Profit

4.2%

Cap Rate

-10.3%

Cash on Cash

$59,396

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $437/night at 42% occupancy.Projected nightly rate is $346/night at 47% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$57,839

Avg annual revenue

47%

Avg occupancy rate

$346

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

$45k

$60k

$75k

-$22,379

Profit

Revenue

$59,396

Operating Expenses

$21,401

Operating Income

$37,995

Mortgage & Taxes

$60,374

Profit (Cash Flow)

-$22,379

$216,600

Cash Investment

Down Payment

$179,000

Renos & Furnishing

$10,750

Closing Costs

$26,850

Total

$216,600

DSCR Ratio

Weak

0.63

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.33%

Cap Rate

4.24%

Return on Investment

6.12%

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

$42,478

Deductible property tax

$8,861

Your total deduction

$112,529

Your adjusted annual income

$150,000 - $112,529 = $37,471

Taxes on $37,471 (30%)

$11,241

Your old tax bill

$45,000

Your new tax bill

$11,241

Estimated tax savings

$33,759

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -