BNBCalc Short Term Rental Investment Analysis Thousand Oaks Blvd, Thousand Oaks, CA,

4 bed • 1.5 bath • 1 guests • $1,400,000

BNB

Calc

Annual Revenue

$133,614

Profit (Cash Flow)

$8,124

Cap Rate

7.3%

Annual Revenue

$133,614

AirDNA projects $449/night at 80% occupancy ($131,195). Airbtics projects $546/night at 67% occupancy ($133,613). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $546 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$92,494	$128,904	$191,158	$280,106
Occupancy	62%	68%	77%	88%
Nightly Rate	$401	$509	$663	$846

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright 4 Bedroom Mountain View Home By Arts Plaza	$125,927	$483	70%	4	2	2	$198	❌	❌	✅	Y / Y	⭐️ 5 (76)
4 bed 3 bath pool house gated property	$84,149	$341	64%	4	3	1	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Secluded Oasis Estate	$202,260	$875	63%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (225)
Modern Family Farmhouse Pool&Spa, Treehouse, Bocce	$121,547	$404	77%	4	3	3	$450	✅	✅	✅	Y / Y	⭐️ 5 (112)
Perfect Family Getaway or Vacation! Stunning Views	$143,708	$663	58%	4	3.5	2	$295	✅	✅	✅	Y / Y	⭐️ 5 (29)
Paradise Park Place	$134,418	$560	63%	4	2	2	$175	❌	✅	✅	Y / Y	⭐️ 4.8 (101)
Spacious Home With Pool and Spa in Thousand Oaks	$81,208	$294	74%	4	2.5	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (249)
Lake front house 4 beds 3 baths	$87,865	$348	68%	4	3	3	$240	✅	❌	✅	Y / Y	⭐️ 4.9 (27)
Luxury,Serenity,Views; Sleeps 8 in Westlake Vlg	$206,533	$855	66%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (55)
Westlake Village Home with a Guest House – 4Bd 3Ba	$152,556	$469	87%	4	3.5	7	$450	❌	❌	✅	Y / Y	⭐️ 5 (5)
Views + Tranquility meets Play!	$130,348	$460	73%	4	3	1	$225	✅	❌	✅	Y / Y	⭐️ 5 (128)
Escape the city and enjoy the hot tub views!	$123,983	$370	88%	4	2	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (132)
Mountain View Entire House 4Rooms 3Baths	$141,041	$511	73%	4	3	1	$250	❌	✅	✅	Y / Y	⭐️ 5 (69)
Sunset Dreams Villa in Malibu/ Salt Water Pool	$127,066	$536	60%	4	3	2	$720	✅	❌	✅	Y / Y	⭐️ 5 (14)
Home in Westlake-Village, LA, CA Paradise pool!	$269,358	$732	96%	4	4	4	$400	✅	✅	❌	Y / Y	⭐️ 0 (1)
Clean, Sanitized Home Away from Home, Large Yard	$68,703	$283	64%	4	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (138)
A Happy Home	$122,371	$351	94%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (102)
Eichler -Private- Oasis: Pool & Spa Escape	$189,554	$685	75%	4	2	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (180)
Conejo Oasis!	$177,660	$647	74%	4	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (66)
Bright, Fun & Peaceful House w/ Heated Pool 🏖	$130,096	$431	80%	4	3	2	$425	✅	❌	✅	Y / Y	⭐️ 5 (67)
Beautiful Westlake Village Pool Home	$155,390	$488	87%	4	3.5	7	$0	✅	✅	✅	Y / Y	⭐️ 5 (27)
Rose Garden Home, Thousand Oaks	$92,995	$394	63%	4	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (52)
Thousand Oaks Villa	$202,584	$666	81%	4	3.5	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (7)
Bouganvilla 4-bedroom 2-baths, single family house	$73,141	$222	88%	4	2	365	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Maya Horse Ranch	$102,102	$848	32%	4	2	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (31)
Newly Remodeled House 4bd / 3.5ba+ Spa	$113,328	$360	84%	4	3.5	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (23)
Casa Bonita, pool, close to LA and famous beaches	$81,389	$624	35%	4	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (26)
Staycation House w/pool - close to Malibu Beach	$86,399	$306	76%	4	3	4	$279	✅	✅	✅	Y / Y	⭐️ 5 (138)
Bouquet Cottage	$99,538	$523	52%	4	3	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (16)
New! Beautiful King Size + Pool!	$141,780	$552	69%	4	3	3	$380	✅	❌	✅	Y / Y	⭐️ 5 (5)
Secluded Mountain retreat	$166,117	$1,107	41%	4	3.5	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (133)
Casa Azul - Mediterranean Resort-Style Home	$183,843	$647	77%	4	2	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (51)
Pool/Spa/NEW Mini Golf/View	$105,078	$435	66%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (24)
Thousand Oaks Home Pool/Hot Tub	$55,668	$507	30%	4	2.5	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Malibou Lake Oasis (M-4)	$197,816	$795	66%	4	3	2	$239	✅	❌	❌	Y / Y	⭐️ 5 (5)
Remodeled Oasis Retreat w/Pool & Jacuzzi	$172,934	$750	63%	4	2	28	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
The Janlor Vila	$90,442	$454	53%	4	2.5	31	$250	❌	❌	✅	Y / Y	⭐️ 5 (15)
Vibrant Agoura Hills Home w/ Pool	$113,345	$645	47%	4	2.5	30	$500	✅	✅	✅	Y / Y	⭐️ 5 (9)
Single Story Modern Farmhouse 4bd2Ba	$145,625	$406	98%	4	2	10	$400	❌	❌	✅	Y / Y	⭐️ 5 (20)

Return Metrics

2.44% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,124	$16,248	$24,372	$32,496	$40,621	$81,242	$243,726
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,120,000	$1,120,000	$1,120,000	$1,120,000	$1,120,000	$1,120,000	$1,120,000
Down Payment	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Property Appreciation	$42,000	$85,260	$129,817	$175,712	$222,983	$481,482	$1,998,167
Total Return	$1,450,124	$1,501,508	$1,554,190	$1,608,209	$1,663,604	$1,962,724	$3,641,893

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.44%

Cap Rate

7.32%

Return on Investment

19.21%

Thousand Oaks Blvd Thousand Oaks, California

4 bed • 1.5 bath • 1 guests

Purchase Price

Est. $6,715/mo

Inquire about this property

Contact Agent

Thousand Oaks

Zoning

Laws

Airbnb Investor Score

$8,124

Annual Profit

7.3%

Cap Rate

2.4%

Cash on Cash

$133,614

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $449/night at 80% occupancy.Projected nightly rate is $546/night at 67% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$132,498

Avg annual revenue

67%

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

$55k

$125k

$195k

$270k

$8,124

Profit

Revenue

$133,614

Operating Expenses

$31,050

Operating Income

$102,564

Mortgage & Taxes

$94,440

Profit (Cash Flow)

$8,124

$332,375

Cash Investment

Down Payment

$280,000

Renos & Furnishing

$10,375

Closing Costs

$42,000

Total

$332,375

DSCR Ratio

Acceptable

1.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.44%

Cap Rate

7.32%

Return on Investment

19.21%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$132,003

Your adjusted annual income

$150,000 - $132,003 = $17,997

Taxes on $17,997 (30%)

$5,399

Your old tax bill

$45,000

Your new tax bill

$5,399

Estimated tax savings

$39,601

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:

1.27 sqft

Year built:

Size:

Type:

LOT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: -

Lot size: 1.27 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: Mountain(s), Neighborhood

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 6700181400

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $8,707,062

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Colina Middle School with 6/10 star rating
High School: Westlake High School with 8/10 star rating