BNBCalc Short Term Rental Investment Analysis 936 W Foothill Blvd, Azusa, CA 91702

2 bed • 1 bath • 6 guests • $1,995

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$37,196

Profit (Cash Flow)

$18,546

Cap Rate

936.4%

Annual Revenue

$37,196

AirDNA projects $209/night at 60% occupancy ($45,801). Airbtics projects $152/night at 67% occupancy ($37,196). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 67% occupancy rate, $152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,300	$37,546	$59,401	$71,018
Occupancy	52%	66%	82%	90%
Nightly Rate	$125	$145	$183	$202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Family Home. Near Everything!	$39,491	$166	65%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (190)
Bright Farmhouse off Historic Route 66	$50,835	$132	95%	2	2	5	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
New Cozy Mt View House #2	$43,565	$208	51%	2	2	2	$160	❌	❌	❌	N / Y	⭐️ 4.9 (8)
Downtown Azusa Train access to Rose bowl, Disney	$37,705	$202	51%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Green Oasis: Spacious Rooms, Game Room, BBQ	$58,105	$189	84%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Newly renovated 2 BR, 1 bath, XL master suite	$20,755	$93	58%	2	1	31	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Cozy & Quaint 2BR Front House w/ Parking	$43,481	$132	90%	2	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cozy Home - A	$38,746	$158	67%	2	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (23)
Cozy & Quaint 2BR Front House w/ Parking	$18,007	$123	40%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Newly renovated 2 bed 2 bath, extra large kitchen	$36,186	$122	78%	2	2	31	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (8)

Return Metrics

276.44% 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)	$18,546	$37,092	$55,639	$74,185	$92,731	$185,463	$556,390
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$19	$40	$62	$85	$110	$260	$1,596
Down Payment	$399	$399	$399	$399	$399	$399	$399
Property Appreciation	$59	$121	$184	$250	$317	$686	$2,847
Total Return	$19,024	$37,653	$56,285	$74,920	$93,559	$186,808	$561,232

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

276.44%

Cap Rate

936.38%

Return on Investment

277.63%

936 W Foothill Blvd Azusa, CA, 91702

2 bed • 1 bath • 6 guests

Purchase Price

Est. $10/mo

This property is for sale!

Contact Agent

9084

Airbnb Investor Score

$18,546

Annual Profit

936.4%

Cap Rate

276.4%

Cash on Cash

$37,196

Annual Revenue

BNBCalc predicts this property will get $152 per night with 67% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% 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.

$38,687

Avg annual revenue

67%

Avg occupancy rate

$152

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

$15k

$30k

$45k

$60k

$18,546

Profit

Revenue

$37,196

Operating Expenses

$18,516

Operating Income

$18,681

Mortgage & Taxes

$135

Profit (Cash Flow)

$18,546

$6,709

Cash Investment

Down Payment

$399

Renos & Furnishing

$6,250

Closing Costs

$60

Total

$6,709

DSCR Ratio

Strong

138.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

276.44%

Cap Rate

936.38%

Return on Investment

277.63%

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

$95

Deductible property tax

$20

Your total deduction

-$17,486

Your adjusted annual income

$150,000 - -$17,486 = $167,486

Taxes on $167,486 (30%)

$50,246

Your old tax bill

$45,000

Your new tax bill

$50,246

Estimated tax savings

-$5,246

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -