BNBCalc Short Term Rental Investment Analysis 719 Leonard Ln, Sugarloaf, CA 92386

3 bed • 1 bath • 9 guests • $460,000

BNB

Calc

Annual Revenue

$36,082

Profit (Cash Flow)

-$13,318

Cap Rate

3.9%

Annual Revenue

$36,082

AirDNA projects $267/night at 37% occupancy ($36,082). Airbtics projects $250/night at 39% occupancy ($35,611). Airbtics predicts this property will perform in the 60% revenue percentile

BNB Calc projects a 37% occupancy rate, $267 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,879	$28,163	$39,346	$52,338
Occupancy	34%	40%	43%	45%
Nightly Rate	$171	$188	$240	$307

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
↣Beary Cozy Pines Retreat↢ Quiet Family Getaway	$29,918	$171	44%	3	2	2	$170	❌	❌	✅	Y / Y	⭐️ 4.9 (83)
Le Mont Blanc at Sugarloaf	$22,961	$202	30%	3	2	2	$159	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Perfect house for adventures!	$18,451	$108	41%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (127)
J and J Nook	$33,801	$249	36%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (7)
3bed-2bath Snow/skiing/lake/downhill biking	$29,287	$175	44%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (3)
Magic Mountain - Walk to Forest/Foosball/WiFi	$101,792	$818	34%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 3.8 (4)
Moonlight Forest Cabin Steps from the Forest	$24,728	$143	42%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
WanderInn Bear	$26,168	$172	39%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (10)
Sugarloaf Cabin at Big Bear Lake	$47,202	$213	59%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)

Return Metrics

-11.67% 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)	-$13,318	-$26,636	-$39,955	-$53,273	-$66,592	-$133,184	-$399,552
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$368,000	$368,000	$368,000	$368,000	$368,000	$368,000	$368,000
Down Payment	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000
Property Appreciation	$13,800	$28,014	$42,654	$57,734	$73,266	$158,201	$656,540
Total Return	$460,481	$461,377	$462,699	$464,460	$466,673	$485,017	$716,988

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.67%

Cap Rate

3.85%

Return on Investment

4.38%

719 Leonard Ln Sugarloaf, CA, 92386

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,206/mo

This property is for sale!

Contact Agent

-40

Airbnb Investor Score

-$13,318

Annual Profit

3.9%

Cap Rate

-11.7%

Cash on Cash

$36,082

Annual Revenue

This property is projected to be in the top 60% revenue percentile compared to similar properties nearby.
Projected nightly rate is $267/night at 37% occupancy.Projected nightly rate is $250/night at 39% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$35,978

Avg annual revenue

39%

Avg occupancy rate

$250

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

$15k

$45k

$75k

$105k

-$13,318

Profit

Revenue

$36,082

Operating Expenses

$18,371

Operating Income

$17,712

Mortgage & Taxes

$31,030

Profit (Cash Flow)

-$13,318

$114,050

Cash Investment

Down Payment

$92,000

Renos & Furnishing

$8,250

Closing Costs

$13,800

Total

$114,050

DSCR Ratio

Weak

0.57

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.67%

Cap Rate

3.85%

Return on Investment

4.38%

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

$21,832

Deductible property tax

$4,554

Your total deduction

$60,028

Your adjusted annual income

$150,000 - $60,028 = $89,972

Taxes on $89,972 (30%)

$26,992

Your old tax bill

$45,000

Your new tax bill

$26,992

Estimated tax savings

$18,008

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: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -