BNBCalc Short Term Rental Rental Arbitrage Analysis 2037 South Coast Highway, Laguna Beach, CA

2 bed • 1 bath • 9 guests • $0

BNB

Calc

Report by:

Jeremy Moussa

jmoussa4444@gmail.com

Annual Revenue

$87,198

Profit (Cash Flow)

$9,863

Cash on Cash Return

155.3%

Annual Revenue

$87,198

AirDNA projects $401/night at 63% occupancy ($92,271). Airbtics projects $346/night at 69% occupancy ($87,198). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 69% occupancy rate, $346 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,694	$109,805	$171,924	$274,351
Occupancy	40%	64%	75%	92%
Nightly Rate	$314	$460	$613	$801

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Laguna -- ocean views, walkable, and new	$122,742	$363	89%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (401)
Laguna Ocean View Cottage	$77,009	$351	59%	2	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (53)
Sea Cottage - One Block To Beach-Steps To Dinning.	$157,906	$480	89%	2	2	4	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
Coastal Haven in Laguna Beach on Pacific Coast Hwy	$79,769	$369	55%	2	2	1	$335	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Majorca Surf, Swim, stroll to main beach. Rlx SC#1	$179,910	$629	75%	2	2	1	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (10)
Laguna Beach Penthouse Ocean View	$88,114	$428	56%	2	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
Sea Breeze Cottage- charm & location	$103,969	$380	74%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (212)
Laguna's Hidden Gem	$114,956	$428	73%	2	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
The Laguna Village Beach Cottage	$72,985	$214	89%	2	2	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Yellow Beach House 500' to the Waves- EV Charger!	$62,949	$270	62%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (273)
Laguna Beach Coastal Cottage - Steps to the Beach!	$161,555	$620	70%	2	3	5	$300	❌	✅	❌	Y / Y	⭐️ 5 (85)
Casa Lagunita: an Artsy, Ocean View Retreat.	$110,747	$347	86%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (148)
Bellissimo by the Sea, 2 Bedroom, Walk Everywhere	$98,852	$448	59%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (211)
Myrtle Cottage	$40,231	$458	24%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (96)
Cress Point-By the Ocean-with fire pits	$137,665	$459	81%	2	1	3	$265	❌	❌	✅	Y / Y	⭐️ 4.8 (90)
Laguna Beach Penthouse	$114,363	$330	93%	2	2	2	$175	❌	❌	❌	N / Y	⭐️ 4.9 (104)
Downtown Laguna Beach Penthouse	$86,926	$296	79%	2	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (21)
Laguna Beach Charming Unit- Location/Value	$99,375	$274	97%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (519)
Steps 2 Cleo Beach! 5 Min Walk to DTWN (Air Cond!)	$110,435	$461	64%	2	1	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (75)
Bright House in the Heart of Laguna, walk to Beach	$60,602	$199	82%	2	1	3	$125	✅	❌	✅	Y / Y	⭐️ 4.7 (256)
Luxury Hillside Casita With Breathtaking Views	$159,151	$567	75%	2	1	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (272)
Green Beach House 500' to the Waves- EV Charger!	$74,453	$275	71%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (231)
Blue Beach House 500' to the Waves	$67,058	$273	65%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (284)
Laguna Beach Condo! Ocean Views	$26,733	$166	44%	2	2	30	$260	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
OCEAN VIEWS! Walk to Beach! 2 Bedroom Beauty!	$28,459	$162	48%	2	2	30	$260	❌	❌	✅	Y / Y	⭐️ 0 (1)
Delightful beach cottage steps to Woods Cove!	$80,733	$269	82%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Cleo in the Village Beachin’ Private Studio Apt.	$78,846	$232	90%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (80)
Walk everywhere; Beach 300 steps	$84,680	$243	92%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (368)
11/18-11/22 Special $195/nt. 2 Min Walk to Beach!	$85,405	$232	100%	2	1	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (65)
Special: Beachside 2BR close 2 sand, town	$75,835	$280	74%	2	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Ocean Views! Walk to Beach! - Coastal Oasis	$49,961	$210	65%	2	2	30	$320	❌	❌	✅	Y / Y	⭐️ 0 (1)
Diamond Beach Cottages... a TRUE Oasis!	$53,407	$228	64%	2	1	30	$250	❌	❌	✅	Y / Y	⭐️ 4.3 (9)
Steps to the Beach. Charming Seaside Cottage 2BR	$57,810	$284	52%	2	1	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
Luxurious Ocean View Condo	$48,420	$189	70%	2	2	30	$250	❌	❌	❌	Y / N	⭐️ 5 (3)
Woods Cove Beach Modern - fully furnished	$109,326	$515	58%	2	3	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
STUNNINGLY PERFECT @Beach ALL NEW REMODEL ++Galore	$62,520	$234	73%	2	2	30	$295	❌	❌	❌	Y / Y	⭐️ 5 (7)
Victoria Beach: Ocean Front Never Closer	$50,097	$472	29%	2	3	30	$700	✅	❌	❌	Y / Y	⭐️ 5 (3)
Villa Harmony	$57,689	$213	74%	2	2	30	$200	❌	✅	✅	Y / Y	⭐️ 5 (9)
Amazing Condo Steps From The Beach in Laguna Beach	$79,741	$262	81%	2	3	31	$350	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
1243 Ocean Front, Laguna Beach - 2 Bedroom	$21,694	$741	8%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

155.31% 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)	$9,862	$19,725	$29,587	$39,450	$49,312	$98,625	$295,877
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	$9,862	$19,725	$29,587	$39,450	$49,312	$98,625	$295,877

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

155.31%

Payback Period Days

235

Return on Investment

155.31%

2037 S Coast Hwy Laguna Beach, California, 92651

2 bed • 1 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Jeremy

$87,198

Annual Revenue

BNBCalc predicts this property will get $346 per night with 69% occupancy, putting it in the top 41% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% 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.

$85,826

Avg annual revenue

69%

Avg occupancy rate

$346

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

$20k

$75k

$125k

$180k

$9,863

Profit

Revenue

$87,198

Operating Expenses

$23,336

Operating Income

$63,863

Net Effective Rent

$54,000

Profit (Cash Flow)

$9,863

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

155.31%

Payback Period Days

235