BNBCalc Short Term Rental Cohost Analysis 8647 Mirabel Road, Forestville, CA

2 bed • 2 bath • 6 guests • $768,300

BNB

Calc

Report by:

Mike Ovadia

707-690-4120

mike@3sunsvacationrentals.com

www.3sunsvacationrentals.com

Owner income

$43,996

Per year

This Airbnb could earn an additional

$2,408

Per month vs a Long-Term Rental

Annual Revenue range

$48,735 - $91,413

Annual Revenue

$62,851

AirDNA projects $310/night at 57% occupancy ($64,538). Airbtics projects $206/night at 60% occupancy ($45,144). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 72% occupancy rate, $239 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,340	$48,735	$66,581	$91,413
Occupancy	49%	60%	72%	80%
Nightly Rate	$151	$211	$239	$297

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Forest Cozy Home	$45,402	$142	87%	2	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (261)
Forest Heights - Wine Country Sun and Style!	$39,547	$221	44%	2	1	1	$180	❌	✅	✅	Y / Y	⭐️ 4.8 (22)
Hilltop Haven 🌅 view & hot tub	$30,482	$105	72%	2	1	2	$165	❌	✅	✅	Y / Y	⭐️ 5 (104)
Bohemian Rhapsody (Hottub, walk to river)	$20,666	$134	37%	2	1	1	$120	❌	✅	✅	N / Y	⭐️ 4.8 (385)
Nestled in Nature	$51,993	$194	69%	2	1	1	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (360)
Fresh + Cozy Cabin with Fireplace	$42,777	$273	41%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (118)
Charming Milk Barn Home on Vineyard Estate	$60,917	$234	70%	2	1	3	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (138)
Walk to Russian River - Casa del Rio - Unit B	$34,748	$110	74%	2	1	1	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (114)
Private Wine Country Bungalow! Sunny Treetop Views	$48,149	$203	58%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (62)
Dream Russian River Retreat: Hot Tub and Firepit	$49,223	$174	67%	2	2	1	$200	❌	✅	❌	Y / Y	⭐️ 5 (48)
Designer Wine Country Cottage in Perfect Location	$108,942	$308	95%	2	1	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (191)
Wine/Apple Country Cottage, Centrally Located	$41,012	$169	60%	2	1	1	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (787)
Nama'Stay - A Peaceful Zen Retreat	$32,795	$126	60%	2	1	1	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (646)
Relaxing "Hillside Lodge" Sleeps 4	$59,592	$211	76%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (570)
The Wright Cottage-Walk to town-Hot Tub	$31,452	$220	36%	2	1	2	$145	❌	✅	✅	Y / Y	⭐️ 4.8 (114)
Charming RiverLady Cabin on Russian River	$45,286	$218	54%	2	1	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
RiverWood Fairway, on the Golf Course!	$39,661	$213	46%	2	3	1	$200	❌	✅	❌	Y / Y	⭐️ 4.7 (299)
Olive House	$45,152	$152	79%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (477)
Family Friendly Charming 2 BD	$40,800	$212	51%	2	3	2	$175	❌	✅	❌	Y / Y	⭐️ 4.9 (329)
Russian River Bungalow - Walk to River/Town	$48,534	$236	54%	2	1	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (96)
Velouria - Hot Tub, Woodstove, Redwoods.	$64,752	$194	85%	2	1	2	$150	❌	✅	✅	Y / Y	⭐️ 4.9 (355)
Zen getaway near downtown Occidental	$33,212	$165	52%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (127)
Lovely Russian River Bungalow	$32,099	$123	63%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Highcroft Cabin - steps from private beach	$75,923	$291	70%	2	1	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (50)
River Otter Hot Tub BBQ Fire Pit Russian River Gem	$36,654	$149	60%	2	1	2	$150	❌	✅	❌	Y / N	⭐️ 4.9 (67)
Mount Jackson Schoolhouse: historic, comfortable	$49,601	$242	56%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
River Front Wonder with large deck	$55,414	$310	45%	2	3	1	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (249)
Russian River Getaway Cabin- walk to town/beach	$56,460	$297	50%	2	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (97)
Vineyard Cozy Cottage & Hot Tub	$70,252	$244	78%	2	1	3	$90	❌	✅	❌	Y / Y	⭐️ 5 (137)
Grace Country Home	$38,596	$195	52%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (154)
The Bay House	$62,795	$193	84%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (30)
Bonne Chere – Adorable, Hot Tub & Dog Friendly!	$40,792	$228	45%	2	1	1	$180	❌	✅	✅	Y / Y	⭐️ 4.9 (105)
Creekside ~ most relaxing cabin ever!	$39,110	$117	77%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (760)
The Perfect View– Great spot! Walk to River & More	$49,003	$266	49%	2	1	1	$185	❌	✅	❌	Y / Y	⭐️ 4.7 (34)
Wine Country Cottage in Santa Rosa	$39,388	$130	80%	2	1	2	$120	❌	✅	✅	Y / Y	⭐️ 4.7 (93)
The Longview in Western Sonoma's redwood hills	$75,564	$299	68%	2	1	2	$95	❌	✅	✅	Y / Y	⭐️ 5 (323)
Winelight Vineyard Home With Spa	$46,942	$220	58%	2	1	3	$50	❌	✅	❌	Y / Y	⭐️ 5 (397)
Redwood Grove Hilltop Haven (Hot Tub + Game Room)	$33,664	$136	61%	2	1	1	$125	❌	✅	✅	Y / Y	⭐️ 4.8 (68)

8647 Mirabel Rd Forestville, California, 95436

2 bed • 2 bath • 6 guests

Inquire about this property

Contact Mike

$62,851

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $310/night at 57% occupancy.Projected nightly rate is $206/night at 60% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$46,824

Avg annual revenue

60%

Avg occupancy rate

$206

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

$20k

$50k

$80k

$110k

$12,570

Profit

Revenue

$62,851

Cleaning

$8,085

Cohost commission

$12,570

Owner payout

$43,996

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

3,920 sqft

Year built:

1950

Size:

1,116 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Ductless, MultiUnits, MultiZone

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 3,920 sqft

Building area: 1,116 sqft

Garage: Yes

Heating: Ductless, multiunits, multizone

Pool: No

Fireplaces: 0

Basement: No

Cooling: Ductless, Multi Units, MultiZone

View: Trees/Woods

Parking: Attached, Enclosed, Electric Vehicle Charging Station(s), Garage Door Opener, Garage Faces Front, Uncovered Parking Spaces 2+, Gravel, Shared Driveway

Amenities: Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Free-Standing Gas Oven, Free-Standing Gas Range, Free-Standing Refrigerator, Gas Plumbed, Gas Water Heater, Microwave, Tankless Water Heater, Dryer, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 082041017000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $755,820

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $768,300

Schools

High School: Analy High School with 8/10 star rating