Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 8141 Madera Ave

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$44,794

Profit (Cash Flow)

$1,182

Cash on Cash Return

NaN%

Annual Revenue

$44,794

AirDNA projects $371/night at 29% occupancy ($39,296). Airbtics projects $219/night at 56% occupancy ($44,793). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 56% occupancy rate, $219 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,775$43,632$51,726$64,793
Occupancy44%60%65%73%
Nightly Rate$170$191$275$327

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

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

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,182$2,364$3,547$4,729$5,911$11,823$35,470
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$1,182$2,364$3,547$4,729$5,911$11,823$35,470

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

8141 Madera Ave Hesperia, California, 92345-7127

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$2,199

Zestimate

Hesperia

Zoning


Laws

$44,794

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $371/night at 29% occupancy.Projected nightly rate is $219/night at 56% occupancy.

Top 51% of comparables

Top 31% of comparables

Seasonality

Sign up to view the full seasonality chart

$1,182

Profit

Revenue

$44,794

Operating Expenses

$17,223

Operating Income

$27,570

Net Effective Rent

$26,388

Profit (Cash Flow)

$1,182

$NaN

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN