BNBCalc Short Term Rental Investment Analysis 7047 Panoramic Dr, Lucerne, CA, 95458

3 bed • 2 bath • 9 guests • $770,500

BNB

Calc

Annual Revenue

$50,769

Profit (Cash Flow)

-$21,487

Cap Rate

4.0%

Annual Revenue

$50,769

AirDNA projects $278/night at 40% occupancy ($40,615). Airbtics projects $278/night at 50% occupancy ($50,768). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $278 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,992	$52,354	$74,955	$101,696
Occupancy	37%	52%	62%	70%
Nightly Rate	$220	$265	$316	$379

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Villa in Clearlake California. Lux views!	$38,583	$222	46%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (60)
Glenhaven with Exotic Lake View	$38,691	$346	29%	3	2.5	2	$225	✅	✅	✅	Y / Y	⭐️ 5 (15)
TimberTales - A cozy log cabin \| Magical lakeviews	$95,117	$273	92%	3	2.5	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (100)
The Lazy Lake House	$54,166	$202	70%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (33)
Stunning Lake front/ Private Beach/ Docks, Kayaks	$42,430	$217	50%	3	3	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (144)
Directly On The Water Paradise Cove Beach - Launch	$35,727	$277	34%	3	1.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (93)
OMG the views! King bed, blazing Wi-Fi, so chill!	$60,930	$285	54%	3	2	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (156)
Beautiful lake house w/ stunning sunset views!	$82,035	$319	66%	3	2.5	1	$225	❌	✅	❌	Y / Y	⭐️ 5 (72)
WorldMark Clear Lake 3 Bedroom@NICE!	$73,829	$309	62%	3	2	1	$130	✅	✅	❌	Y / Y	⭐️ 0 (1)
Lake Living on the Water in Lakeport -Private Dock	$74,164	$316	60%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (132)
Fun Family pool & spa relaxing retreat	$38,752	$140	73%	3	2	1	$80	✅	✅	❌	Y / Y	⭐️ 5 (72)
Blue Bayou on Clearlake	$34,580	$273	30%	3	3	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (12)
Waterfront Lakeport Rental Home w/ Private Dock!	$100,998	$395	69%	3	3	3	$284	❌	✅	❌	Y / Y	⭐️ 5 (16)
Idyllic Kelseyville Home w/ 2 Decks + Views!	$28,239	$249	28%	3	2.5	2	$207	✅	❌	❌	Y / Y	⭐️ 5 (20)
Sunset Beach House	$47,800	$381	34%	3	2	4	$175	❌	✅	✅	Y / Y	⭐️ 5 (78)
Beautiful Lake View Home w/ Decks	$33,852	$237	38%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (81)
Clear Lake Retreat	$33,291	$379	24%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (5)
Clear Lake Getaway with Dock & Kayaks	$43,225	$217	52%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (45)
Robin's Nest- 3BD 3BA Smarthome w/ deck and dock!	$56,669	$288	53%	3	3	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (70)
Tropical Lakefront with Dock	$47,106	$277	45%	3	2	2	$185	✅	❌	✅	Y / Y	⭐️ 5 (18)
Clear Lake 3 Bed, 2 Bath w/ Pool	$43,416	$179	62%	3	2	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (3)
Chacewater Farm House	$43,874	$237	50%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (76)
Lakefront – KayakPaddle BoatPaddle Board*Arcade	$60,950	$268	58%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (94)
HotTubWaterfrontDock FirePitGameRoomPedal Boat	$41,238	$263	40%	3	2	2	$160	❌	✅	✅	Y / Y	⭐️ 5 (94)
Blue Herons Nest	$42,358	$210	53%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (200)
LAKEFRONTPoolFirePit* DockGameRoomPingPong	$79,653	$379	55%	3	2	2	$195	✅	❌	✅	Y / Y	⭐️ 5 (74)
La Maison Du Lac, Lake Front sleeps 6 REMODELED	$31,439	$173	44%	3	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (241)
Winter Special: Cozy Lakeside Loveshack w/firepit!	$69,256	$301	62%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (155)
Clear Lake, CA, 3 Bedroom Z #1	$67,432	$242	74%	3	2	1	$99	✅	✅	❌	Y / Y	⭐️ 5 (6)
Clear Lake, CA, 3 Bedroom S #1	$70,590	$210	90%	3	2	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (2)
Arrowhead Family Retreat! Secluded Beach!	$81,001	$546	36%	3	4	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (14)
Charming 3 Bedroom Home with Lake & Mountain Views	$25,783	$249	25%	3	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (44)
Clearlake 3bedroom Luxury Resort - sleeps 8	$75,309	$376	54%	3	2	1	$75	✅	✅	❌	Y / Y	⭐️ 0 (0)
Luxury Lake Front 3br/3ba with Hot Tub & Boat Lift	$78,985	$369	56%	3	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (83)
Clear Lake Resort 3bdr	$92,481	$396	63%	3	2	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (1)
Fish Right from the backyard. Spacious Home.	$41,571	$250	44%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (160)
Silverado Beach Lake House Kayaks Included	$24,838	$257	25%	3	2.5	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (29)
Dream Catcher Getaway	$35,079	$190	47%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (18)
Spinnaker Getaway with kayaks/Pedal boat	$54,831	$231	57%	3	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (16)
Eagle's Nest: Luxury with Million $ Lake Views!	$22,823	$201	28%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (110)

Return Metrics

-11.56% 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)	-$21,486	-$42,973	-$64,459	-$85,946	-$107,432	-$214,865	-$644,596
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,569	$15,605	$24,137	$33,196	$42,812	$100,561	$616,400
Down Payment	$154,100	$154,100	$154,100	$154,100	$154,100	$154,100	$154,100
Property Appreciation	$23,115	$46,923	$71,446	$96,704	$122,720	$264,987	$1,099,705
Total Return	$163,297	$173,656	$185,224	$198,054	$212,200	$304,783	$1,225,609

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.56%

Cap Rate

3.95%

Return on Investment

4.95%

7047 Panoramic Dr Lucerne, California, 95458

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,696/mo

Inquire about this property

Contact Agent

$770,500

Zestimate

-38

Airbnb Investor Score

-$21,486

Annual Profit

4.0%

Cap Rate

-11.6%

Cash on Cash

$50,769

Annual Revenue

BNBCalc predicts this property will get $278 per night with 50% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% 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.

$53,577

Avg annual revenue

50%

Avg occupancy rate

$278

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

$20k

$50k

$75k

$100k

-$21,487

Profit

Revenue

$50,769

Operating Expenses

$20,280

Operating Income

$30,489

Mortgage & Taxes

$51,976

Profit (Cash Flow)

-$21,487

$185,715

Cash Investment

Down Payment

$154,100

Renos & Furnishing

$8,500

Closing Costs

$23,115

Total

$185,715

DSCR Ratio

Weak

0.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.56%

Cap Rate

3.95%

Return on Investment

4.95%

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

$36,569

Deductible property tax

$7,628

Your total deduction

$98,992

Your adjusted annual income

$150,000 - $98,992 = $51,008

Taxes on $51,008 (30%)

$15,303

Your old tax bill

$45,000

Your new tax bill

$15,303

Estimated tax savings

$29,697

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:

2.49 sqft

Year built:

1990

Size:

2,479 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central, Propane

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 2.49 sqft

Building area: 2,479 sqft

Garage: Yes

Heating: Central, propane

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: Hills, Lake

Parking: Driveway, Paved, Garage

Amenities: Dishwasher, Electric Oven, Electric Range, ENERGY STAR Qualified Water Heater, Disposal, Microwave, Refrigerator, Water Purifier, Dryer, Washer

Price per square foot: $310

Lot Info

Zoning: -

Land Use: -

Parcel Number: 006451090000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $319,910

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $770,500

Schools