BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 803 Canyon Blvd, Mammoth Lakes, CA, 93546

1 bed • 1 bath • 4 guests • $475,000

BNB

Calc

Annual Revenue

$51,426

Profit (Cash Flow)

-$981

Cap Rate

6.5%

Annual Revenue

$51,426

AirDNA projects $320/night at 50% occupancy ($58,439). Airbtics projects $256/night at 55% occupancy ($51,426). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 55% occupancy rate, $256 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,048$59,714$74,109$90,724
Occupancy46%54%61%74%
Nightly Rate$211$280$296$301

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cozy Cabin Close Distance To The Slopes

No image available

$47,429
$196
60%
112$175✅✅❌Y / Y⭐️ 5 (43)
Canyon Blvd. Condo

No image available

$40,601
$155
66%
111$90✅✅❌Y / Y⭐️ 4.5 (93)
St Anton Condos #25

No image available

$55,711
$301
42%
112$214✅✅❌N / Y⭐️ 4.5 (6)
Canyon Lodge Condo, Chamonix #73. Walk to Lifts

No image available

$54,604
$212
67%
112$90✅✅❌Y / Y⭐️ 5 (551)
Canyon Lodge Condo, Chamonix #47. Walk to Lifts

No image available

$66,796
$209
84%
112$90✅✅❌Y / Y⭐️ 5 (633)
Canyon Lodge Condo, Chamonix #79. Walk to Lifts

No image available

$51,588
$209
64%
112$90✅✅❌Y / Y⭐️ 5 (585)
Dreamy Outdoor Hot Tubs - Steps to Restaurant/Bar

No image available

$43,291
$220
50%
112$167✅✅❌Y / Y⭐️ 5 (368)
Walk to Canyon Lodge! Ski back! Modern Space

No image available

$70,180
$248
74%
121$165✅✅❌Y / Y⭐️ 5 (359)
Ski in ski out Canyon Lodge, King bed, Walk to Bar

No image available

$74,450
$215
90%
113$150✅✅❌Y / Y⭐️ 5 (237)
Walk to Slopes! Luxury | Sleeps 4 | Sauna, Hot Tub

No image available

$64,661
$192
86%
112$99✅✅❌Y / Y⭐️ 5 (383)
Across From Canyon Lodge & Dog Friendly

No image available

$54,284
$174
79%
111$134✅✅✅Y / Y⭐️ 4.5 (344)
Chamonix 07- Standard 1 Bedroom Condo, Walk to Slo

No image available

$25,417
$137
47%
111$140✅✅❌Y / Y⭐️ 4.4 (84)
St Anton Condos #37

No image available

$61,592
$295
51%
112$214✅✅❌N / Y⭐️ 5 (5)
St Anton Condos #69

No image available

$45,985
$278
36%
112$214✅✅❌N / Y⭐️ 3 (5)
St Anton Condos #49

No image available

$54,781
$295
42%
112$214❌❌❌Y / N⭐️ 4.5 (4)
St Anton Condos #77

No image available

$62,861
$308
48%
112$214❌❌❌N / N⭐️ 4.5 (10)
St Anton Condos #61

No image available

$47,912
$289
37%
112$214✅✅❌N / Y⭐️ 4.5 (7)
Mammoth Mt Boutique Complex Condo - Snowbird 107

No image available

$81,895
$286
61%
112$506❌❌❌Y / Y⭐️ 5 (13)
St Anton Condos #55

No image available

$53,213
$300
40%
112$214✅✅❌N / Y⭐️ 4 (5)
St Anton Condos #27

No image available

$51,997
$290
41%
112$214✅✅❌N / N⭐️ 5 (4)
Mammoth Ski & Racquet Club #4

No image available

$48,685
$277
40%
122$212✅✅❌Y / N⭐️ 0 (2)
St Anton Condos #5

No image available

$54,508
$292
43%
112$214✅✅❌N / Y⭐️ 4.5 (7)
St Anton Condos #63

No image available

$69,044
$296
56%
112$214✅✅❌N / Y⭐️ 5 (20)
Slopeside Condo with Heated Floors - Snowbird 105

No image available

$73,721
$299
47%
112$490❌❌❌Y / Y⭐️ 4.5 (7)
Tastefully Renovated, Walk 2 Trails No service fee

No image available

$61,394
$263
61%
121$110✅✅✅Y / Y⭐️ 5 (102)
St Anton Condos #19

No image available

$60,777
$298
48%
112$214✅✅❌N / Y⭐️ 5 (14)
St Anton Condos #1

No image available

$62,422
$282
53%
112$214✅✅❌N / Y⭐️ 5 (12)
Ski-In Ski-Out Alpine Retreat, Walk to Lodge 456

No image available

$88,393
$361
65%
121$236✅✅✅Y / Y⭐️ 5 (28)
St Anton Condos #43

No image available

$59,417
$296
47%
112$214✅✅❌N / Y⭐️ 4.5 (7)
St Anton Condos #9

No image available

$55,638
$297
44%
112$214✅✅❌N / Y⭐️ 5 (4)
St Anton Condos #67

No image available

$69,697
$312
55%
112$214✅❌❌N / Y⭐️ 5 (9)
St Anton Condos #79

No image available

$64,083
$313
49%
112$214✅✅❌N / Y⭐️ 4.5 (18)
Lift 7 Lodge at Canyon! Walk to Lifts. King Bed.

No image available

$54,754
$272
55%
112$0✅✅❌Y / Y⭐️ 5 (164)
Chic, Chamonix Chalet Mountain Condo -Legal Rental

No image available

$54,847
$246
59%
111$99✅✅❌Y / Y⭐️ 5 (198)
Chamonix 45 - 1 Bedroom & 1 Bath Condo - Walk to C

No image available

$40,402
$178
58%
112$140✅✅❌Y / N⭐️ 4.5 (67)
Canyon Lodge Condo, Chamonix #39. Walk to Lifts

No image available

$39,955
$178
58%
112$90✅✅❌Y / Y⭐️ 5 (497)
Walk to Canyon Lodge Terroir@Chamonix

No image available

$36,890
$187
51%
112$100✅✅❌Y / Y⭐️ 5 (51)
Mammoth Loft next to Canyon Lodge Lifts

No image available

$67,772
$296
61%
122$170✅✅❌Y / Y⭐️ 5 (52)
Snowbird 106: Upgraded 1 Bed 1 Bath Walking Distan

No image available

$50,100
$221
59%
112$155❌❌❌Y / Y⭐️ 5 (40)
Courchevel #5

No image available

$49,791
$291
45%
122$212✅✅❌Y / Y⭐️ 4.5 (3)

Return Metrics

-0.86% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$981-$1,962-$2,943-$3,924-$4,905-$9,810-$29,432
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$4,666$9,620$14,880$20,464$26,393$61,994$380,000
Down Payment$95,000$95,000$95,000$95,000$95,000$95,000$95,000
Property Appreciation$14,250$28,927$44,045$59,616$75,655$163,360$677,949
Total Return$112,935$131,586$150,982$171,157$192,143$310,543$1,123,517

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.86%

Cap Rate

6.53%

Return on Investment

15.8%

property-location

803 Canyon Blvd Mammoth Lakes, California, 93546

1 bed • 1 bath • 4 guests

Est. $2,278/mo

Agent

Inquire about this property

Contact Agent

$584,000

Zestimate

14

Airbnb Investor Score

-$981

Annual Profit

6.5%

Cap Rate

-0.9%

Cash on Cash

$51,426

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $320/night at 50% occupancy ($58,439.04). Airbtics projects $256/night at 55% occupancy ($51,426).

Top 48% of comparables

Top 58% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$56,788

Avg annual revenue

55%

Avg occupancy rate

$256

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

$65k

$90k

Sign up to see the data on 40 all comparables

-$981

Profit

Revenue

$51,426

Operating Expenses

$20,365

Operating Income

$31,061

Mortgage & Taxes

$32,042

Profit (Cash Flow)

-$981

$113,500

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$4,250

Closing Costs

$14,250

Total

$113,500

DSCR Ratio

Weak

0.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.86%

Cap Rate

6.53%

Profit (Cummulative)

-$981

$4,666

$4,250

$14,250

$0

Total Gain

$17,935

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

$22,544

Deductible property tax

$4,703

Your total deduction

$48,625

Your adjusted annual income

$150,000 - $48,625 = $101,375


Taxes on $101,375 (30%)

$30,412

Your old tax bill

$45,000

Your new tax bill

$30,412


Estimated tax savings

$14,588

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:

1971

Size:

991 sqft

Type:

CONDO

Parking:

-

Heating:

Other, Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: 991 sqft
  • Garage: No
  • Heating: Other, electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: Microwave
  • Price per square foot: $589

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: $584,000


Schools

  • Middle School: Mammoth Middle School with 5/10 star rating
  • High School: Mammoth High School with 7/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service