BNBCalc Short Term Rental Investment Analysis Eaton Canyon Falls Trail, Altadena, CA, 91001

1 bed • 1 bath • 1 guests • $12,200

BNB

Calc

Annual Revenue

$47,460

Profit (Cash Flow)

$26,787

Cap Rate

226.3%

Annual Revenue

$47,460

AirDNA projects $140/night at 62% occupancy ($31,703). Airbtics projects $129/night at 74% occupancy ($34,866). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 89% occupancy rate, $146 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,239	$36,337	$49,206	$62,705
Occupancy	63%	79%	89%	96%
Nightly Rate	$111	$122	$146	$173

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private & Clean Pasadena ADU (No Cleaning Fee!)	$30,016	$147	54%	1	1	3	$120	❌	❌	❌	N / Y	⭐️ 5 (52)
Guest House at Holliston House near Rose Bowl	$39,883	$179	58%	1	1	2	$125	❌	❌	❌	N / N	⭐️ 4.9 (37)
Tuscan Retreat in Altadena, Exclusive Use of Pool	$24,421	$118	55%	1	1	3	$60	✅	❌	❌	N / Y	⭐️ 5 (141)
Altadena's finest	$59,000	$175	91%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (34)
Tranquil Getaway Near Hiking Trails & Rose Bowl	$49,536	$138	97%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (130)
Cozy Cottage	$20,897	$141	38%	1	1	2	$99	✅	❌	✅	N / Y	⭐️ 4.7 (215)
Blue Haven by Rosebowl	$46,692	$165	75%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (114)
New Private house in historic area- Pasadena	$31,474	$102	82%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (155)
Guest Place in Pasadena w/ Private Entrance	$19,671	$119	41%	1	1	1	$69	❌	❌	✅	N / Y	⭐️ 4.5 (113)
Mid-Century Oasis on Peaceful Altadena Canyon	$18,472	$153	32%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 5 (116)
Stylish Modern Guesthouse Close to the Metro	$55,700	$173	85%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (647)
Sunny Pasadena Craftsman Bungalow	$39,475	$109	98%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (307)
SoCal Daze, a Cozy Bungalow + Parking, Patio, BBQ	$45,108	$124	97%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (349)
Tranquil Mid Century Guest House in Sierra Madre	$31,310	$180	44%	1	1	2	$210	❌	❌	❌	N / Y	⭐️ 5 (251)
Elmo Hideout, a cozy MOVIE house W/ 4K projector	$42,251	$118	96%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (387)
Pasadena Farmhouse Retreat	$35,801	$122	77%	1	1	4	$100	❌	❌	❌	N / Y	⭐️ 5 (129)
The Tuckaway	$29,096	$87	87%	1	1	1	$40	❌	❌	✅	N / N	⭐️ 4.8 (190)
Studio on historic Zorthian Ranch	$40,871	$145	75%	1	1	3	$55	✅	❌	✅	Y / Y	⭐️ 4.8 (270)
Urban Retreat	$46,717	$127	95%	1	1	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (62)
Stylish Guest House, in Walkable Landmark District	$37,240	$112	86%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (171)
Foothill retreat	$26,555	$106	67%	1	1	1	$20	❌	❌	✅	N / Y	⭐️ 5 (291)
Daisy Place-Private Entrance, Kitchen, & Suite	$34,304	$104	89%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (447)
Airy Casita near Old Town Pasadena, Rose Bowl	$51,541	$146	96%	1	1	7	$200	✅	❌	✅	N / Y	⭐️ 5 (38)
Peaceful artistic studio with pool	$35,004	$132	70%	1	1	1	$99	✅	❌	✅	N / Y	⭐️ 4.8 (91)
Modern Interior Studio Unit in Altadena	$37,862	$120	81%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.9 (59)
LOVELY GARDEN COTTAGE IN LA - GREAT FOR STAYCATION	$54,487	$202	72%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (165)
Cozy space	$24,866	$78	80%	1	1	1	$45	❌	❌	✅	N / N	⭐️ 4.8 (296)
Tranquil Guesthouse Apartment on Spanish Estate	$48,060	$149	87%	1	1	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (377)
Cozy Private One Bedroom House!	$27,504	$123	60%	1	1	7	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Charming Bungalow	$27,396	$114	64%	1	1	3	$45	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Suncatcher on Orange Grove	$46,813	$125	96%	1	1	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (64)
Studio guest house in Altadena	$26,226	$87	79%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
New Guest House-Rose Bowl, Pasadena, Los Angeles	$38,713	$118	85%	1	1	3	$120	❌	❌	❌	N / Y	⭐️ 5 (13)
Olivia's Corner	$29,398	$111	70%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (74)
Peaceful Studio, City Center Close	$36,918	$101	98%	1	1	2	$53	❌	❌	❌	N / Y	⭐️ 5 (320)
Quiet Garden setting/ Close to Rose Bowl	$38,965	$116	88%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (339)
Studio Duplex Walk to shops/supermarket	$32,925	$128	69%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (191)
Echo Mountain Cottage- Mountain Living in the City	$56,915	$170	89%	1	1	5	$125	❌	❌	✅	Y / Y	⭐️ 5 (35)
1 Pasadena Gated studio/1 free parking	$12,598	$85	36%	1	1	1	$69	❌	❌	✅	N / Y	⭐️ 4.7 (187)

Return Metrics

379.63% 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)	$26,787	$53,574	$80,361	$107,148	$133,935	$267,870	$803,611
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,760	$9,760	$9,760	$9,760	$9,760	$9,760	$9,760
Down Payment	$2,440	$2,440	$2,440	$2,440	$2,440	$2,440	$2,440
Property Appreciation	$366	$742	$1,131	$1,531	$1,943	$4,195	$17,412
Total Return	$39,353	$66,517	$93,692	$120,879	$148,078	$284,266	$833,224

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

379.63%

Cap Rate

226.31%

Return on Investment

386.52%

Eaton Canyon Falls Trail Altadena, California, 91001

1 bed • 1 bath • 1 guests

Purchase Price

Est. $59/mo

Inquire about this property

Contact Agent

3008

Airbnb Investor Score

$26,787

Annual Profit

226.3%

Cap Rate

379.6%

Cash on Cash

$47,460

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $140/night at 62% occupancy.Projected nightly rate is $129/night at 74% 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.

$36,065

Avg annual revenue

74%

Avg occupancy rate

$129

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

$10k

$25k

$45k

$60k

$26,787

Profit

Revenue

$47,460

Operating Expenses

$19,850

Operating Income

$27,610

Mortgage & Taxes

$823

Profit (Cash Flow)

$26,787

$7,056

Cash Investment

Down Payment

$2,440

Renos & Furnishing

$4,250

Closing Costs

$366

Total

$7,056

DSCR Ratio

Strong

33.55

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

379.63%

Cap Rate

226.31%

Return on Investment

386.52%

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

$579

Deductible property tax

$121

Your total deduction

-$24,992

Your adjusted annual income

$150,000 - -$24,992 = $174,992

Taxes on $174,992 (30%)

$52,498

Your old tax bill

$45,000

Your new tax bill

$52,498

Estimated tax savings

-$7,498

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com