BNBCalc Short Term Rental Rental Arbitrage Analysis 3741 Odd Fellows

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$47,555

Profit (Cash Flow)

-$2,967

Cash on Cash Return

-34.0%

Annual Revenue

$47,555

AirDNA projects $264/night at 73% occupancy ($70,389). Airbtics projects $217/night at 60% occupancy ($47,554). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $217 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,457	$47,882	$69,695	$82,356
Occupancy	50%	59%	72%	77%
Nightly Rate	$172	$213	$253	$277

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Country Surrounding~Relaxing Escape~Mins to HWY 50	$42,699	$257	42%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (119)
Pool! Quite, Private, remodeled home on the hill	$66,094	$346	51%	3	2	4	$175	✅	❌	✅	Y / Y	⭐️ 4.7 (8)
Swiss Gardens-Quiet,1 Acre Orchard, Right Off US50	$42,549	$202	50%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (49)
Rural Resort, Acreage, 3 Kings, #PurpleHorseRanch	$28,021	$116	66%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (181)
Private oasis one minute to downtown!	$34,221	$170	55%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (56)
NEW! Cozy escape - monthly furnished rental	$44,506	$160	76%	3	3	31	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Three Sister's -Getaway/Nature Lovers -Mo. avail.	$70,039	$244	74%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (77)
Serenity Ridge	$44,303	$270	41%	3	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (1)
Super Clean 3 bedroom, 2 bath Placerville	$52,704	$225	64%	3	2	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (2)
Pet-Friendly House w/ Deck < 3 Mi to Dtwn!	$60,767	$180	90%	3	2	30	$258	❌	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

-34% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,967	-$5,934	-$8,902	-$11,869	-$14,836	-$29,673	-$89,020
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	-$2,967	-$5,934	-$8,902	-$11,869	-$14,836	-$29,673	-$89,020

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-34%

Payback Period Days

Return on Investment

-34%

3741 Odd Fellows Rd Diamond Springs, California, 95619-9115

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,695

Zestimate

$47,555

Annual Revenue

BNBCalc predicts this property will get $217 per night with 60% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$48,590

Avg annual revenue

60%

Avg occupancy rate

$217

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

$40k

$55k

$70k

-$2,967

Profit

Revenue

$47,555

Operating Expenses

$18,182

Operating Income

$29,373

Net Effective Rent

$32,340

Profit (Cash Flow)

-$2,967

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-34%

Payback Period Days