BNBCalc Short Term Rental Rental Arbitrage Analysis Rory Ln, Simi Valley, CA, 93063

3 bed • 3 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$80,909

Profit (Cash Flow)

$18,791

Cash on Cash Return

212.3%

Annual Revenue

$80,909

AirDNA projects $294/night at 69% occupancy ($74,093). Airbtics projects $312/night at 71% occupancy ($80,908). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $312 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$56,100	$75,994	$110,795	$145,402
Occupancy	60%	69%	84%	90%
Nightly Rate	$250	$293	$349	$426

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Family Hideaway, sleeps 8, yard, hikes, shops	$63,015	$181	92%	3	2	1	$170	❌	❌	❌	Y / Y	⭐️ 5 (68)
The Paloma \| Views, Mt. Retreat, Firepit & Jacuzzi	$75,400	$317	61%	3	2	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (49)
LA Hillside Dream-Amazing Views-Sauna-Tsla Chrgr	$73,114	$448	43%	3	2	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (72)
3 bdrm / 4 Bed / 2 bath Kitchen/Jacuzzi/Laundry	$109,339	$295	100%	3	2	1	$195	✅	✅	❌	Y / Y	⭐️ 5 (38)
Coast, Mountain & Country! Safe,clean & convenient	$67,103	$317	56%	3	1.5	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (42)
SV#3 Brand NEW house 3b3.5b	$53,447	$203	67%	3	3.5	3	$159	❌	❌	❌	Y / N	⭐️ 4.5 (46)
Peaceful 3-bedroom home with spacious yard	$53,297	$258	55%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (73)
SV#6 Brand NEW house 3b3.5b	$50,552	$181	71%	3	3.5	3	$159	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Home In Los Angeles, CA Near Malibu	$98,513	$322	78%	3	2.5	30	$300	✅	✅	✅	Y / Y	⭐️ 5 (76)
New luxury house. Pool, spa, sauna. EV. Pets	$100,342	$273	90%	3	2.5	2	$249	✅	✅	✅	Y / Y	⭐️ 5 (46)
Luxury, OMG Views at CA's only Earthship home	$169,985	$820	54%	3	2	2	$550	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Casa Kabessa , Cali	$106,277	$410	68%	3	2	30	$300	✅	✅	✅	Y / Y	⭐️ 5 (19)
MTN Views \| Remodeled\|BBQ\| Hiking \|Zen Garden	$79,468	$319	66%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (41)
Spacious 3 bedroom house with pool and Jacuzzi	$63,371	$253	67%	3	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (43)
SV#2 Brand NEW House 3b3.5b	$52,781	$209	69%	3	3.5	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Newly Remodeled Zen 3-bedroom OASIS in West Hills!	$98,960	$300	89%	3	2	4	$160	❌	❌	❌	Y / Y	⭐️ 5 (39)
SoCal Sun! Massive Yard, BBQ, Fire Pit & More	$73,533	$209	92%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (272)
Family Getaway- Cozy, Private & Pet-Friendly	$85,596	$267	84%	3	1	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (329)
Bright pool HOUSE @ NICE/SAFE location	$72,806	$267	71%	3	2	30	$295	✅	✅	✅	Y / Y	⭐️ 4.5 (51)
Entire Modern Villa, West Hills	$40,969	$194	55%	3	3	2	$199	❌	❌	✅	N / N	⭐️ 4.5 (10)
SV#1 Brand NEW House 3b3.5b	$64,461	$220	76%	3	3.5	3	$159	❌	❌	❌	Y / N	⭐️ 4.5 (25)
Colorful Boho style Villa with Pool	$76,258	$331	62%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (24)
ৎ୭ Los Angeles Glamour Home ৎ୭Pool, Games, Jacuzzi	$99,593	$292	88%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (42)
Beautiful home. Quiet area.	$63,845	$196	89%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (50)
Relaxing 3 Bedroom, 2 Bath w/pool, jacuzzi + patio	$86,038	$328	71%	3	2	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (32)
Hike and Play - Game Room/Large Kitchen/King Bed	$81,660	$232	93%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (30)
Modern Luxury 3 bedroom Home+pool in Chatsworth LA	$88,308	$285	84%	3	2.5	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (27)
Cozy & Private Retreat w/ Pool (Heat optional)	$91,821	$349	70%	3	2	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (18)
Country Park Playground	$123,463	$410	80%	3	2	2	$150	❌	✅	✅	N / Y	⭐️ 4.9 (12)
Los Angeles West Hills Haven with king bed	$86,970	$433	53%	3	3	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (20)
Wonderful 3BD/3BR with amazing outdoor experiences	$148,281	$452	85%	3	3	2	$285	❌	❌	✅	Y / Y	⭐️ 0 (2)
Spacious 3 bedroom 2.5 bath home	$60,584	$275	59%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Gorgeous New Single Level Home	$87,851	$381	63%	3	2.5	14	$0	❌	✅	✅	Y / Y	⭐️ 0 (1)
Beautiful 3BDR Home in West Hills	$86,443	$387	59%	3	2	3	$380	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
3BR Modern Home Next to Restaurants Shopping	$82,431	$426	52%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)
No cleaning fee Rocky Peak Retreat Hillside Home	$90,711	$320	75%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (21)
Entire home with pool and jacuzzi	$69,955	$243	77%	3	3	1	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (30)
Highly Desirable Brand New 3/2	$80,702	$350	63%	3	2.5	31	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Home Away from Home	$46,380	$264	48%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (12)
Mountain View Retreat in the Heart of Simi Valley!	$72,886	$289	66%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4 (5)

Return Metrics

212.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,790	$37,581	$56,372	$75,162	$93,953	$187,907	$563,721
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	$18,790	$37,581	$56,372	$75,162	$93,953	$187,907	$563,721

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

212.32%

Payback Period Days

172

Return on Investment

212.32%

Rory Ln Simi Valley, California, 93063

3 bed • 3 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Simi Valley

Zoning

Laws

$80,909

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $294/night at 69% occupancy.Projected nightly rate is $312/night at 71% occupancy.

Occupancy Rate

Top 46% 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.

$81,912

Avg annual revenue

71%

Avg occupancy rate

$312

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

$40k

$85k

$125k

$170k

$18,791

Profit

Revenue

$80,909

Operating Expenses

$22,518

Operating Income

$58,391

Net Effective Rent

$39,600

Profit (Cash Flow)

$18,791

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

212.32%

Payback Period Days

172