BNBCalc Short Term Rental Investment Analysis 816 Cliff Dr, Laguna Beach, CA, 92651

3 bed • 3 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$121,648

Profit (Cash Flow)

$92,154

Cap Rate

Infinity%

Annual Revenue

$121,648

AirDNA projects $465/night at 69% occupancy ($117,188). Airbtics projects $546/night at 61% occupancy ($121,648). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $546 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$58,851	$113,785	$195,220	$269,443
Occupancy	50%	64%	73%	85%
Nightly Rate	$317	$480	$722	$849

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mid-Century Modern Beach House	$169,623	$678	68%	3	2	3	$220	❌	❌	❌	Y / Y	⭐️ 5 (70)
Oasis House II	$97,276	$294	89%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (303)
Laguna Point- oceanViews-right by the ocean	$104,125	$472	59%	3	2	2	$270	❌	❌	✅	Y / Y	⭐️ 5 (96)
Laguna Beach Cottage Home-beach across st.	$143,853	$610	64%	3	2	3	$295	❌	❌	❌	Y / Y	⭐️ 5 (151)
Highly upgraded Elegant Laguna Beach Villa. SC#2	$280,223	$1,027	73%	3	2.5	1	$280	✅	❌	✅	Y / Y	⭐️ 5 (19)
Stunning ocean view home off Gaviota Drive	$243,687	$817	81%	3	2.5	5	$450	❌	❌	❌	Y / Y	⭐️ 5 (29)
Laguna Vista- Oceanview - Outside the front gate	$105,960	$434	65%	3	2.5	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (63)
3BR \| Oceanfront \| Balcony	$70,854	$717	27%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Bellissima By the Sea: Incredible Location & Views	$171,751	$805	58%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (14)
Maus Haus, Laguna Beach	$199,009	$877	62%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Inn Through the Orange Door-Laguna Village cottage	$130,925	$452	79%	3	2	5	$175	❌	✅	❌	Y / Y	⭐️ 5 (41)
Laguna beach, CA 2 stunning deck views	$210,255	$772	72%	3	3	5	$225	❌	❌	❌	Y / Y	⭐️ 5 (7)
Modern Home/ocean views/next to beach/town 1 block	$156,358	$590	72%	3	2.5	3	$295	❌	❌	❌	Y / Y	⭐️ 5 (74)
5 minute walk to Main Beach and the Village!	$57,799	$282	56%	3	2	31	$200	❌	❌	✅	Y / Y	⭐️ 5 (23)
Laguna Getaway	$52,671	$369	39%	3	3	30	$400	❌	❌	✅	Y / Y	⭐️ 5 (6)
Calliope Cottage Walk to beach - Village location.	$133,341	$396	92%	3	3	30	$400	❌	❌	✅	Y / Y	⭐️ 5 (4)
3BR Oceanview \| Balcony \| Elevator	$145,956	$633	63%	3	2.5	30	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
Mid Century Beach Front Gem	$87,564	$319	75%	3	1	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (3)
Laguna Beach Escape w/ Hot Tub & Ocean Views!	$65,148	$356	50%	3	2	30	$361	❌	✅	✅	Y / Y	⭐️ 5 (3)
Casa Laguna: Crescent Bay, Laguna Beach	$132,492	$362	100%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (7)
Laguna Beach Cottage, yard, hot-tub, walk to beach	$112,830	$367	84%	3	2	31	$285	❌	✅	✅	Y / Y	⭐️ 4.6 (5)
STUNNING HOME 4 MIN WALK TO BEACH, RESERVED PRKG	$54,132	$255	58%	3	1	30	$277	❌	❌	❌	Y / Y	⭐️ 5 (17)
20% Off. Ocean/Sunset Views, Best Village Location	$181,463	$740	67%	3	2.5	30	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Laguna Beach Village Cottage, Walk to beach/town	$45,002	$232	53%	3	2	31	$300	❌	❌	❌	Y / Y	⭐️ 0 (0)
Charming Cottage Vacation Rental	$73,667	$296	68%	3	2	30	$350	❌	❌	✅	Y / N	⭐️ 0 (1)
Newport Beach Luxury Oceanview	$238,366	$1,277	51%	3	3.5	31	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Enchanting Whimsical Cottage by the Sea	$66,852	$281	65%	3	3	30	$350	❌	❌	❌	Y / Y	⭐️ 5 (100)
Luxury 3 Bedroom just steps from Laguna Beach	$97,061	$312	85%	3	3	90	$450	❌	❌	✅	Y / N	⭐️ 0 (1)
Beautiful Laguna Beach House ocean views	$113,987	$458	68%	3	3	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (3)
Tahiti Paradise in Laguna Beach	$85,731	$488	48%	3	2	30	$250	❌	✅	✅	Y / Y	⭐️ 5 (5)
Beautiful 3 Bedroom Home in Laguna with Ocean View	$50,966	$557	25%	3	3	30	$559	❌	✅	❌	Y / Y	⭐️ 5 (3)
Charming Beach Cottage, Spa, Walk to Town, Beach	$103,944	$284	100%	3	2	30	$200	❌	✅	✅	Y / Y	⭐️ 5 (9)
Tablerock Beach House with pool	$210,554	$846	68%	3	2.5	15	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
A Sanctuary in the Heart of Laguna Beach	$89,071	$624	39%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (6)
Wake up on the Water right next to the Montage	$48,610	$699	19%	3	3	1	$499	✅	❌	❌	Y / Y	⭐️ 0 (0)
1927 Cottage in Hip District - 5 min walk to beach	$73,542	$314	64%	3	1.5	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
NEW LISTING!! LUXURY BEACH HOME WITH OCEAN VIEWS!!	$111,076	$979	31%	3	3.5	31	$200	❌	✅	❌	Y / Y	⭐️ 0 (0)
Coastal Haven in Laguna Beach	$34,628	$498	19%	3	2	30	$250	❌	❌	✅	Y / N	⭐️ 5 (1)
Laguna Beach- HotTub, Ocean View, Patio, Ping Pong	$84,782	$286	81%	3	2	30	$0	❌	✅	❌	Y / Y	⭐️ 0 (1)
Laguna Beach Villa \| Panoramic Ocean Views	$90,768	$800	31%	3	2.5	30	$500	✅	✅	✅	Y / Y	⭐️ 0 (2)

Return Metrics

1,053.18% 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)	$92,153	$184,307	$276,461	$368,615	$460,769	$921,539	$2,764,617
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	$92,153	$184,307	$276,461	$368,615	$460,769	$921,539	$2,764,617

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,053.18%

Cap Rate

∞%

Return on Investment

1,053.18%

816 Cliff Dr Laguna Beach, California, 92651

3 bed • 3 bath • 4 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$92,153

Annual Profit

Infinity%

Cap Rate

1053.2%

Cash on Cash

$121,648

Annual Revenue

BNBCalc predicts this property will get $546 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$118,147

Avg annual revenue

61%

Avg occupancy rate

$546

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

$35k

$115k

$195k

$280k

$92,154

Profit

Revenue

$121,648

Operating Expenses

$29,494

Operating Income

$92,154

Mortgage & Taxes

Profit (Cash Flow)

$92,154

$8,750

Cash Investment

Down Payment

Renos & Furnishing

$8,750

Closing Costs

Total

$8,750

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,053.18%

Cap Rate

∞%

Return on Investment

1,053.18%

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

Deductible property tax

Your total deduction

-$90,946

Your adjusted annual income

$150,000 - -$90,946 = $240,946

Taxes on $240,946 (30%)

$72,284

Your old tax bill

$45,000

Your new tax bill

$72,284

Estimated tax savings

-$27,284

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:

5,576 sqft

Year built:

1976

Size:

3,528 sqft

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: 5,576 sqft

Building area: 3,528 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $276

Lot Info

Zoning: -

Land Use: -

Parcel Number: 05315514

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $976,196

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Thurston Middle School with 8/10 star rating
High School: Laguna Beach High School with 10/10 star rating