BNBCalc Short Term Rental Rental Arbitrage Analysis 23637 Happy Valley Dr, Santa Clarita, CA, 91321

3 bed • 2 bath • 6 guests • $3,019

BNB

Calc

Annual Revenue

$74,802

Profit (Cash Flow)

$16,850

Cash on Cash Return

195.9%

Annual Revenue

$74,802

AirDNA projects $319/night at 71% occupancy ($82,724). Airbtics projects $320/night at 64% occupancy ($74,801). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $320 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,744	$81,295	$111,288	$151,178
Occupancy	49%	69%	81%	87%
Nightly Rate	$236	$313	$365	$463

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful Single Story 3-bedroom home w pool table	$75,051	$224	87%	3	2	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (90)
Magical Home in Santa Clarita/Newhall	$90,019	$332	72%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (182)
Peaceful And Serene Villa Alpine	$77,173	$314	65%	3	3	2	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (29)
Family Home Peaceful City and Quiet Street	$116,234	$402	79%	3	2	14	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Walk to Magic Mtn-Hot Tub- FREE EV Charging	$86,213	$252	91%	3	2.5	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (86)
Cute stylish and clean serene place	$60,044	$195	77%	3	2	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (152)
Cozy 3BD family home Santa Clarita near Magic Mt.	$72,261	$220	88%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (135)
Spacious family home private entry near six flags	$63,129	$299	54%	3	3	2	$190	❌	❌	✅	Y / Y	⭐️ 4.5 (72)
Ideal Cozy Vacation Home Near Six Flags Fun & More	$51,794	$259	51%	3	2	2	$180	❌	✅	✅	Y / Y	⭐️ 5 (63)
Charming pet friendly family getaway Santa Clarita	$42,378	$228	49%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
LA Paradise	$54,851	$459	31%	3	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (49)
Gorgeous 3 Bedroom Condo!	$60,613	$192	83%	3	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (84)
Cute Stylish and Clean 2	$35,264	$237	38%	3	2	1	$175	✅	✅	❌	Y / N	⭐️ 0 (1)
Exquisite 3-Bed Home available	$62,967	$506	34%	3	3.5	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (5)
GOODE.HOMES \| Luxury 3-bedroom home w/ lush garden	$80,842	$280	72%	3	2	2	$420	✅	✅	✅	Y / Y	⭐️ 5 (21)
Lovely 3 bedroom condo with pool/jacuzzi	$51,158	$260	49%	3	2	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (7)
Mid Century Modern Home with Epic Views!!!	$55,023	$169	83%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (117)
SCV Suburban Oasis	$71,907	$230	82%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.4 (13)
The Happy Valley House	$66,752	$233	77%	3	2	4	$300	✅	❌	❌	Y / Y	⭐️ 5 (7)
Charming Vacation Home	$83,264	$264	84%	3	1	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (75)
Quiet Contemporary Home w View!	$45,212	$245	50%	3	2	4	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
California Dream Pool House	$45,565	$211	59%	3	1	2	$0	✅	✅	✅	N / Y	⭐️ 0 (3)
136 Stunning Lux Santa Clarita Home	$163,411	$539	79%	3	2	5	$527	❌	❌	✅	Y / Y	⭐️ 5 (4)
136 Modern Family Valencia Home-by-Magic Mountain	$160,676	$538	79%	3	2	5	$428	❌	❌	✅	Y / Y	⭐️ 5 (15)
Stunning Modern Natural Home, Quiet & Central	$95,291	$345	75%	3	2.5	21	$350	✅	✅	✅	Y / Y	⭐️ 5 (7)
Modern & Chic Home in Prime LA Suburb!	$104,435	$321	86%	3	2	2	$240	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Beautiful house near six flags	$76,092	$315	66%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (44)
Stylist\| Relaxing \| Sig Flag \| Universal Studio	$70,692	$346	52%	3	2	2	$269	❌	❌	❌	Y / Y	⭐️ 5 (17)
164 Colorful Happy Home -Pool &Spa	$67,832	$431	43%	3	2.5	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (4)
Z154 Hillside Gem in Santa Clarita	$126,387	$418	81%	3	2	2	$300	❌	❌	✅	Y / Y	⭐️ 0 (2)
Serene Granada Hills Home: Live, Work, Swim	$130,034	$555	62%	3	2.5	1	$399	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Luxury Modern Penthouse 5 min from Magic Mountain	$101,277	$289	91%	3	2	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (94)
Cromwell House: Six Flags Magic Mountain	$63,054	$236	73%	3	3	1	$0	❌	✅	✅	Y / Y	⭐️ 4.7 (16)
3 BR 3 BA by Magic Mountain, Community Pool	$60,711	$312	51%	3	3	30	$250	✅	❌	✅	Y / N	⭐️ 5 (7)
View Home Pet Friendly 3 BR 2BA Fenced Backyard	$65,588	$320	56%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
154 Newly Modern Remodeled Home	$154,315	$423	98%	3	2	2	$425	❌	❌	✅	Y / Y	⭐️ 0 (2)
127 Beautiful Stevensons Ranch Home Magic Mountain	$53,371	$317	46%	3	2	30	$428	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
3br 2,5bath Home - Community Pool-Pet Friendly	$52,704	$353	40%	3	2.5	7	$300	✅	❌	✅	Y / N	⭐️ 5 (3)

Return Metrics

195.92% 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)	$16,849	$33,699	$50,549	$67,398	$84,248	$168,497	$505,491
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	$90	$183	$279	$378	$480	$1,038	$4,308
Total Return	$16,940	$33,883	$50,829	$67,777	$84,729	$169,535	$509,800

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

195.92%

Payback Period Days

186

Return on Investment

196.98%

23637 Happy Valley Dr Santa Clarita, California, 91321

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Santa Clarita

Guide

Zoning

Guide

Laws

$74,802

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $319/night at 71% occupancy.Projected nightly rate is $320/night at 64% occupancy.

Occupancy Rate

Top 53% 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.

$76,734

Avg annual revenue

64%

Avg occupancy rate

$320

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

$25k

$70k

$115k

$165k

$16,850

Profit

Revenue

$74,802

Operating Expenses

$21,724

Operating Income

$53,078

Net Effective Rent

$36,228

Profit (Cash Flow)

$16,850

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

195.92%

Payback Period Days

186