BNBCalc Short Term Rental Rental Arbitrage Analysis 29641 Grandifloras Rd, Santa Clarita, CA, 91387

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$94,003

Profit (Cash Flow)

$21,758

Cash on Cash Return

205.3%

Annual Revenue

$94,003

AirDNA projects $403/night at 57% occupancy ($83,900). Airbtics projects $373/night at 69% occupancy ($94,002). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $373 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$62,087	$94,883	$130,106	$201,165
Occupancy	57%	73%	81%	88%
Nightly Rate	$286	$341	$422	$606

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
GOODE.HOMES \| Luxury Home w/ Beautiful Garden	$87,208	$300	76%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Private Luxurious Getaway!	$77,521	$334	61%	4	2	2	$170	❌	✅	✅	Y / Y	⭐️ 5 (32)
GOODE.HOMES \| Luxury Home w/ pool & lush gardens	$73,535	$331	56%	4	3	3	$420	✅	❌	✅	Y / Y	⭐️ 5 (60)
Ideal getaway near Castaic Lake, Six Flags!	$88,402	$325	72%	4	2.5	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (94)
Cheerful four bedroom house with charming view!	$102,437	$357	74%	4	3	2	$300	✅	✅	✅	Y / Y	⭐️ 4.5 (66)
Heart of Valencia California	$99,262	$361	74%	4	3	2	$135	✅	✅	✅	Y / Y	⭐️ 5 (104)
Goode.Homes Hilltop Home w. private pool/spa	$98,200	$328	78%	4	2.5	2	$250	✅	✅	✅	Y / Y	⭐️ 4.5 (31)
Magic Mountain 4 Bedroom 3 Bath Escape Modern Home	$63,796	$170	92%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (102)
Expansive Mountain Gem: Game Room, 3 Mi to Acton	$63,214	$430	37%	4	3	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (5)
Stylist Haven\| Retreat\| Six Flag\| UniversalStudio.	$65,417	$238	67%	4	2	2	$269	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Goode.Homes \| Luxury Villa w/ Community Pool/Spa	$85,826	$355	64%	4	2.5	30	$270	✅	✅	✅	Y / Y	⭐️ 5 (40)
LA Dream Home: 4BR/2.5BA, Pool, Views, Ping Pong!	$114,516	$348	88%	4	2.5	31	$185	✅	❌	✅	Y / Y	⭐️ 5 (46)
Modern 4BR 1.5BA W/Pool Table	$79,186	$268	69%	4	1.5	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (60)
Newly remodeled home w pool/spa	$185,365	$562	87%	4	3	4	$200	✅	✅	✅	Y / Y	⭐️ 5 (16)
Peaceful 4 bed home near Angeles Forest w/pool	$116,545	$667	47%	4	3	2	$325	✅	✅	✅	Y / Y	⭐️ 5 (45)
San Fernando Pool home + Large Private Guest House	$110,266	$338	88%	4	3	5	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (32)
The Best View in The City!	$97,246	$336	75%	4	3	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (63)
Casa Sol: a Gated LA Oasis	$82,333	$274	81%	4	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (93)
132 Stunning Northridge Entire home pool/spa oasis	$92,477	$535	44%	4	2.5	5	$573	✅	✅	✅	Y / Y	⭐️ 5 (15)
Indoor/Outdoor Living Htd Pool, Cabana, Bbq	$99,035	$333	77%	4	2	1	$199	✅	❌	❌	Y / Y	⭐️ 5 (143)
Country Feel with Stunning Views	$69,940	$290	64%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (36)
Breathtaking House in the Hills	$133,829	$420	85%	4	3	2	$450	✅	❌	❌	Y / Y	⭐️ 5 (50)
Fully Remodeled Home in Westside Neighborhood!	$54,322	$161	85%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (111)
Modern Pool Home in West Palmdale Tesla Charger	$66,648	$185	92%	4	2	3	$179	✅	❌	❌	Y / Y	⭐️ 5 (85)
Large 4 bedroom family pool home Northridge CSUN	$76,802	$374	55%	4	1.5	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (62)
Palmdale Paradise Palace	$149,108	$724	54%	4	3	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (84)
Live Beautifully In Westside Remodeled Home!	$59,097	$187	79%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (59)
Topanga Cabana L.A. City Modern Pool	$230,097	$647	93%	4	3	2	$445	✅	❌	❌	Y / Y	⭐️ 5 (113)
Brand New Luxury Home - 4 Bed 3 Bath	$105,145	$418	67%	4	3	1	$324	❌	❌	✅	Y / Y	⭐️ 5 (165)
Designer: Spacious, Htd Pool, Ping Pong, BBQ etc	$90,340	$299	78%	4	2	1	$175	✅	❌	✅	Y / Y	⭐️ 5 (113)
GOODE.HOMES \| Cozy 4-bedroom home w/ jacuzzi	$110,078	$357	81%	4	2	2	$250	❌	✅	✅	Y / Y	⭐️ 4.5 (24)
Los Angeles Porter Ranch, POOL.Bar,Playground,pets	$97,282	$395	65%	4	3	4	$380	✅	✅	✅	Y / Y	⭐️ 5 (104)
Granada Hills Getaway *	$72,186	$197	96%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (327)
Poolside Getaway Vacation Home	$60,714	$345	46%	4	3	2	$200	✅	✅	✅	Y / N	⭐️ 4.5 (38)
Modern Spanish Pool Home Oasis	$142,159	$650	58%	4	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (60)
Entire compound for large groups in LA \| CSUN	$100,081	$530	49%	4	3	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (29)
Tranquil Escape in Vibrant LA!	$40,680	$146	74%	4	3	1	$45	❌	❌	✅	Y / Y	⭐️ 5 (134)
Fabulous Home in West Palmdale-Centrally located!	$66,676	$267	64%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (33)
Los Angeles Ranch Oasis with king bed and pool	$119,938	$572	56%	4	2.5	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (25)

Return Metrics

205.26% 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)	$21,758	$43,516	$65,275	$87,033	$108,792	$217,584	$652,754
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	$21,758	$43,516	$65,275	$87,033	$108,792	$217,584	$652,754

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

205.26%

Payback Period Days

177

Return on Investment

205.26%

29641 Grandifloras Rd Santa Clarita, California, 91387

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Santa Clarita

Guide

Zoning

Guide

Laws

$94,003

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $403/night at 57% occupancy.Projected nightly rate is $373/night at 69% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$94,384

Avg annual revenue

69%

Avg occupancy rate

$373

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

$100k

$165k

$230k

$21,758

Profit

Revenue

$94,003

Operating Expenses

$24,220

Operating Income

$69,782

Net Effective Rent

$48,024

Profit (Cash Flow)

$21,758

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

205.26%

Payback Period Days

177