BNBCalc Short Term Rental Rental Arbitrage Analysis 33333 Pacific Coast Hwy

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$180,967

Profit (Cash Flow)

$43,441

Cash on Cash Return

505.1%

Annual Revenue

$180,967

AirDNA projects $704/night at 65% occupancy ($167,135). Airbtics projects $702/night at 66% occupancy ($169,224). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $751 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$95,760	$164,713	$253,324	$381,574
Occupancy	55%	65%	77%	87%
Nightly Rate	$464	$674	$878	$1,173

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cliffridge by AvantStay \| Malibu Estate w/ Views	$309,206	$870	94%	3	3	3	$500	✅	✅	✅	Y / Y	⭐️ 4.8 (86)
Malibu Ocean View Estate- 360° Amazing Views	$144,353	$671	54%	3	3	2	$595	❌	❌	✅	Y / Y	⭐️ 5 (115)
Bluff by AvantStay \| Spectacular Ocean Views	$267,553	$853	82%	3	2	1	$533	❌	✅	❌	Y / Y	⭐️ 4.7 (97)
Malibu by the Sea - 5-STARS!	$168,174	$875	52%	3	4	4	$250	❌	✅	❌	Y / Y	⭐️ 5 (126)
Malibu Beach House Panoramic Views Walk 2 Beach	$320,827	$1,340	64%	3	4	2	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (163)
Luxury Beach Ocean View House, steps to the beach	$281,637	$1,151	65%	3	3	3	$450	✅	❌	✅	Y / Y	⭐️ 4.7 (142)
The View Malibu - Breathtaking Ocean Views & Pool	$274,423	$819	88%	3	1	1	$295	✅	✅	✅	Y / Y	⭐️ 5 (98)
Slice of Heaven pool w/ waterfall amazing view	$175,321	$552	85%	3	3	2	$299	✅	✅	✅	Y / Y	⭐️ 4.9 (86)
New Remodel Vintage Curated Canyon House w/Views	$95,028	$292	88%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (73)
Retro Cottage, Hot Tub, Putting Green, walk to all	$58,390	$184	77%	3	1	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (86)
The Surfrider Villa by Stay Awhile Villas	$209,023	$887	62%	3	3	4	$395	❌	❌	❌	Y / Y	⭐️ 5 (122)
Nature Retreat: 5 Min to Shops, Pano Views, Hiking	$96,980	$404	62%	3	3	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (51)
Malibu Sunset Getaway	$123,238	$747	44%	3	4	3	$395	❌	❌	✅	Y / Y	⭐️ 4.9 (62)
The Vista Malibu Mountaintop Retreat Villa & Garden	$72,574	$264	68%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (333)
Gorgeous Entertainers home spa pool bbq fpit	$151,641	$472	87%	3	3	3	$175	✅	✅	✅	Y / Y	⭐️ 4.9 (34)
Beautiful blue farmhouse	$58,877	$245	64%	3	1	3	$150	❌	❌	✅	Y / N	⭐️ 4.7 (71)
Ocean View Malibu Home by Escondido Beach	$210,827	$1,094	48%	3	5	3	$600	❌	❌	❌	Y / Y	⭐️ 5 (12)
MALIBU RELAXING STAY	$69,689	$369	47%	3	3	2	$399	✅	❌	✅	Y / Y	⭐️ 4.9 (38)
Malibu Retreat w/ Balcony & Mountain Views	$94,220	$489	49%	3	3	2	$181	❌	❌	❌	Y / Y	⭐️ 5 (20)
Malibu Hills Spanish style Casa Mountain Views	$134,230	$642	56%	3	3	2	$232	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Private Retreat Malibu Home with Ocean View	$191,711	$729	71%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (38)
Oceanfront Malibu Townhouse On Quiet Road	$181,330	$492	98%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (408)
The Horizon House	$219,951	$748	77%	3	5	4	$500	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
Epic Zuma Beach House!	$266,741	$998	71%	3	4	3	$500	✅	✅	❌	Y / Y	⭐️ 5 (121)
Peaceful Modern Retreat Home	$91,300	$353	70%	3	3	3	$180	❌	✅	❌	Y / Y	⭐️ 5 (119)
Modern Malibu, ocean views,jacuzzi, secluded	$138,763	$510	72%	3	4	2	$280	❌	✅	✅	Y / Y	⭐️ 4.8 (46)
Breathtaking Malibu Ocean View Sanctuary	$155,194	$677	62%	3	4	2	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Vintage cool 1970s ranch home w/ huge backyard!	$65,926	$267	66%	3	3	2	$169	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
The Ultimate Malibu Retreat (On 10 Acre Property)	$232,231	$1,441	43%	3	2	2	$500	✅	✅	❌	Y / Y	⭐️ 4.9 (11)
Multi Million Dollar View! Malibu Oasis	$223,879	$1,353	44%	3	2	2	$500	✅	✅	❌	Y / Y	⭐️ 5 (3)
3BR Oceanview Dog Friendly \| Chef's Kitchen	$117,864	$660	47%	3	4	2	$360	❌	✅	✅	Y / Y	⭐️ 4.3 (48)
Spectacular Ocean & Mountain Views Villa	$142,783	$651	58%	3	3	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (265)
Secluded Zen Retreat on Private street	$310,718	$1,177	71%	3	3	7	$279	❌	❌	❌	Y / Y	⭐️ 5 (190)
The Deck House: Malibu's Best Ocean Views	$196,616	$695	74%	3	3	1	$285	❌	✅	✅	Y / Y	⭐️ 5 (131)
EAGLE'S WATCH MALIBU- Architectural w/ Ocean View	$272,202	$945	77%	3	4	4	$600	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Malibu Mountain Cottage near the Beach!	$84,478	$355	62%	3	3	2	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (122)
Luxurious Malibu Retreat (360 views)	$190,102	$1,173	43%	3	2	2	$500	✅	✅	❌	Y / Y	⭐️ 4.8 (22)
SA Carbon Beach Suite #9 by Stay Awhile Villas	$157,609	$735	57%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (85)
Thousand Oaks Pool Paradise	$128,941	$443	78%	3	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (53)
Rustic-Modern Retreat	$131,403	$487	72%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (40)

Return Metrics

505.13% 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)	$43,441	$86,882	$130,323	$173,765	$217,206	$434,412	$1,303,238
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	$43,441	$86,882	$130,323	$173,765	$217,206	$434,412	$1,303,238

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

505.13%

Payback Period Days

Return on Investment

505.13%

33333 Pacific Coast Hwy Malibu, California, 90265-2306

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$13,931

Zestimate

$180,967

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $704/night at 65% occupancy.Projected nightly rate is $702/night at 66% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$170,398

Avg annual revenue

66%

Avg occupancy rate

$702

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

$145k

$230k

$320k

$43,441

Profit

Revenue

$180,967

Operating Expenses

$35,526

Operating Income

$145,441

Net Effective Rent

$102,000

Profit (Cash Flow)

$43,441

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

505.13%

Payback Period Days