BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis , , ,

2 bed β€’ 2 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$135,498

Profit (Cash Flow)

$52,735

Cash on Cash Return

799.0%

Annual Revenue

$135,498

AirDNA projects $388/night at 70% occupancy ($99,200). Airbtics projects $352/night at 67% occupancy ($86,139). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 81% occupancy rate, $458 rate per night.

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

Percentiles25%50%75%90%
Revenue$49,466$76,398$138,909$191,820
Occupancy57%70%81%90%
Nightly Rate$231$290$458$570

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Bellissimo by the Sea, 2 Bedroom, Walk Everywhere

No image available

$98,852
$448
59%
212$100βŒβŒβœ…Y / Y⭐️ 4.9 (211)
Cress Point-By the Ocean-with fire pits

No image available

$137,665
$459
81%
213$265βŒβŒβœ…Y / Y⭐️ 4.8 (90)
Laguna Beach Charming Unit- Location/Value

No image available

$99,375
$274
97%
211$100❌❌❌Y / Y⭐️ 5 (519)
Steps 2 Cleo Beach! 5 Min Walk to DTWN (Air Cond!)

No image available

$110,435
$461
64%
213$175❌❌❌Y / Y⭐️ 5 (75)
Bright House in the Heart of Laguna, walk to Beach

No image available

$60,602
$199
82%
213$125βœ…βŒβœ…Y / Y⭐️ 4.7 (256)
Luxury Hillside Casita With Breathtaking Views

No image available

$159,151
$567
75%
212$250❌❌❌Y / Y⭐️ 5 (272)
Green Beach House 500' to the Waves- EV Charger!

No image available

$74,453
$275
71%
212$175❌❌❌Y / Y⭐️ 4.8 (231)
Blue Beach House 500' to the Waves

No image available

$67,058
$273
65%
212$175❌❌❌Y / Y⭐️ 4.8 (284)
Cleo in the Village Beachin’ Private Studio Apt.

No image available

$78,846
$232
90%
211$60❌❌❌Y / Y⭐️ 5 (80)
Walk everywhere; Beach 300 steps

No image available

$84,680
$243
92%
211$150❌❌❌Y / Y⭐️ 5 (368)
Laguna Beach Coastal Cottage - Steps to the Beach!

No image available

$161,555
$620
70%
235$300βŒβœ…βŒY / Y⭐️ 5 (85)
11/18-11/22 Special $195/nt. 2 Min Walk to Beach!

No image available

$85,405
$232
100%
212$245βŒβŒβœ…Y / Y⭐️ 5 (65)
Special: Beachside 2BR close 2 sand, town

No image available

$75,835
$280
74%
2130$0❌❌❌Y / Y⭐️ 5 (4)
Diamond Beach Cottages... a TRUE Oasis!

No image available

$53,407
$228
64%
2130$250βŒβŒβœ…Y / Y⭐️ 4.3 (9)
Laguna's Hidden Gem

No image available

$114,956
$428
73%
223$150βŒβŒβœ…Y / Y⭐️ 4.9 (41)
Laguna Ocean View Cottage

No image available

$77,009
$351
59%
222$300❌❌❌Y / Y⭐️ 5 (53)
Steps to the Beach. Charming Seaside Cottage 2BR

No image available

$57,810
$284
52%
212$199❌❌❌Y / Y⭐️ 4.8 (99)
Villa Laguna -- ocean views, walkable, and new

No image available

$122,742
$363
89%
221$175❌❌❌Y / Y⭐️ 5 (401)
Majorca Surf, Swim, stroll to main beach. Rlx SC#1

No image available

$179,910
$629
75%
221$250βœ…βŒβœ…Y / Y⭐️ 4.8 (10)
Laguna Beach Penthouse Ocean View

No image available

$88,114
$428
56%
222$195❌❌❌Y / Y⭐️ 4.9 (81)
Sea Breeze Cottage- charm & location

No image available

$103,969
$380
74%
222$175❌❌❌Y / Y⭐️ 5 (212)
Oceanfront with a balcony. Swim, surf, relax SC#4

No image available

$229,628
$857
72%
221$250βœ…βŒβœ…Y / Y⭐️ 5 (3)
The Laguna Village Beach Cottage

No image available

$72,985
$214
89%
223$250❌❌❌Y / Y⭐️ 4.8 (65)
Sea Cottage - One Block To Beach-Steps To Dinning.

No image available

$157,906
$480
89%
224$250βŒβŒβœ…Y / Y⭐️ 4.8 (69)
Yellow Beach House 500' to the Waves- EV Charger!

No image available

$62,949
$270
62%
222$175❌❌❌Y / Y⭐️ 4.7 (273)
Coastal Haven in Laguna Beach on Pacific Coast Hwy

No image available

$79,769
$369
55%
221$335❌❌❌Y / Y⭐️ 4.8 (23)
Ocean view condo walking distance - Victoria beach

No image available

$33,167
$197
46%
2130$0βŒβŒβœ…Y / Y⭐️ 5 (3)
Steps to the beach. Charming Beachside Cottage 2BR

No image available

$90,036
$600
41%
2131$399❌❌❌Y / Y⭐️ 5 (1)
Laguna Beach Penthouse

No image available

$114,363
$330
93%
222$175❌❌❌N / Y⭐️ 4.9 (104)
Woods Cove Cottage - Laguna Beach

No image available

$38,704
$225
47%
2130$175βŒβŒβœ…Y / Y⭐️ 5 (8)
Downtown Laguna Beach Penthouse

No image available

$86,926
$296
79%
223$250❌❌❌Y / Y⭐️ 5 (21)
Beachy Laguna Apt - Surf, Sand, Shops

No image available

$36,088
$145
68%
2130$150βŒβŒβœ…Y / Y⭐️ 0 (0)
Woods Cove Beach Modern - fully furnished

No image available

$109,326
$515
58%
2330$150❌❌❌Y / Y⭐️ 5 (2)
Relax & Enjoy the Ocean View

No image available

$33,966
$160
58%
2130$150❌❌❌Y / Y⭐️ 5 (2)
Designer owned- Full Ocean View Residence

No image available

$52,822
$164
88%
2130$275βœ…βŒβŒY / Y⭐️ 5 (2)
Charming Laguna Beach Cottage

No image available

$72,241
$278
71%
2130$150❌❌❌Y / Y⭐️ 4.8 (8)
Agate Beach Cottage

No image available

$29,624
$213
38%
2130$200❌❌❌Y / Y⭐️ 0 (0)

Return Metrics

799.02% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$52,735$105,470$158,206$210,941$263,677$527,354$1,582,063
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$52,735$105,470$158,206$210,941$263,677$527,354$1,582,063

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

799.02%

Payback Period Days

45

Return on Investment

799.02%

property-location

2 bed β€’ 2 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

$135,498

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $388/night at 70% occupancy.Projected nightly rate is $352/night at 67% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$87,622

Avg annual revenue

67%

Avg occupancy rate

$352

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$90k

$155k

$230k

Sign up to see the data on 40 all comparables

$52,735

Profit

Revenue

$135,498

Operating Expenses

$29,615

Operating Income

$105,883

Net Effective Rent

$53,148

Profit (Cash Flow)

$52,735

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

799.02%

Payback Period Days

45