BNBCalc Short Term Rental Investment Analysis 7986 Mango Ave, Fontana, CA 92336

3 bed • 2 bath • 9 guests • $2,550

BNB

Calc

Annual Revenue

$58,403

Profit (Cash Flow)

$36,958

Cap Rate

1456.1%

Annual Revenue

$58,403

AirDNA projects $256/night at 46% occupancy ($43,011). Airbtics projects $246/night at 65% occupancy ($58,402). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 65% occupancy rate, $246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,277	$57,772	$76,303	$100,192
Occupancy	63%	63%	66%	80%
Nightly Rate	$202	$228	$291	$320

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brand NEW HOUSE - Up to 50% Discount	$114,085	$369	80%	3	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Spacious 3 Bedroom Home with Pool	$71,850	$293	67%	3	3	3	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (24)
Cozy modern home with huge yard!Perfect getaway!	$46,347	$201	63%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (82)
Cozy/Stylish Town House in Downtown Rialto	$45,212	$157	63%	3	3	1	$220	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
Amazing New Condo (Victoria Garden/Ontario Mills)	$63,776	$205	85%	3	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (25)
Beautiful Family Pool Home \| King Bed \| Pool Table	$74,939	$315	65%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (45)
Downtown Fontana Soho Loft Rooftop Experience	$52,154	$285	50%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Remodeled Vaulted Family Home near Almeria Park	$47,592	$187	63%	3	3	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (31)
Family Friendly 3 Bedroom House in Rialto	$49,599	$242	56%	3	3	30	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Cozy, BRAND NEW 3 Bedroom Condo	$49,576	$215	63%	3	3	1	$0	✅	❌	❌	Y / N	⭐️ 5 (4)

Return Metrics

406.73% 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)	$36,958	$73,916	$110,874	$147,832	$184,790	$369,581	$1,108,745
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,040	$2,040	$2,040	$2,040	$2,040	$2,040	$2,040
Down Payment	$510	$510	$510	$510	$510	$510	$510
Property Appreciation	$76	$155	$236	$320	$406	$876	$3,639
Total Return	$39,584	$76,621	$113,660	$150,702	$187,747	$373,008	$1,114,934

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

406.73%

Cap Rate

1,456.08%

Return on Investment

407.85%

7986 Mango Ave Fontana, CA, 92336

3 bed • 2 bath • 9 guests

Purchase Price

Est. $12/mo

This property is for sale!

Contact Agent

Fontana

Guide

Zoning

Guide

Laws

14087

Airbnb Investor Score

$36,958

Annual Profit

1456.1%

Cap Rate

406.7%

Cash on Cash

$58,403

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $256/night at 46% occupancy ($43,011.13). Airbtics projects $291/night at 65% occupancy ($58,402).

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.

$61,513

Avg annual revenue

65%

Avg occupancy rate

$246

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

$45k

$65k

$90k

$115k

$36,958

Profit

Revenue

$58,403

Operating Expenses

$21,272

Operating Income

$37,130

Mortgage & Taxes

$172

Profit (Cash Flow)

$36,958

$9,087

Cash Investment

Down Payment

$510

Renos & Furnishing

$8,500

Closing Costs

$77

Total

$9,087

DSCR Ratio

Strong

215.85

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

406.73%

Cap Rate

1,456.08%

Return on Investment

407.85%

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

$121

Deductible property tax

$25

Your total deduction

-$33,866

Your adjusted annual income

$150,000 - -$33,866 = $183,866

Taxes on $183,866 (30%)

$55,160

Your old tax bill

$45,000

Your new tax bill

$55,160

Estimated tax savings

-$10,160

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -