BNBCalc Short Term Rental Rental Arbitrage Analysis 42303 Snowline Ct, Oakhurst, CA, 93644

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$67,030

Profit (Cash Flow)

$24,116

Cash on Cash Return

280.4%

Annual Revenue

$67,030

AirDNA projects $332/night at 54% occupancy ($65,480). Airbtics projects $253/night at 60% occupancy ($55,444). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $296 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,222	$54,253	$78,626	$110,304
Occupancy	46%	62%	70%	76%
Nightly Rate	$182	$230	$296	$381

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Waterfall Cabin: Soak in Nature, Mins From S Gate	$77,784	$222	88%	3	3	1	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (177)
Angel's Rest - Yosemite! Kids, dogs & family!	$57,872	$219	71%	3	1	2	$120	✅	❌	✅	N / Y	⭐️ 5 (246)
Artists getaway near Yosemite with views	$41,369	$190	53%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
Yosemite - Bass Lake River House	$22,838	$164	34%	3	3	2	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (183)
Mountain getaway:king bed, sauna	$32,179	$233	35%	3	1	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (49)
Waterfall Lodge near Yosemite. Playground, Hot Tub	$106,331	$538	54%	3	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (296)
Shady Bear Cabin Oakhurst at Yosemite&Bass Lake	$39,258	$182	56%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (51)
House in the Clouds, 12 miles from Yosemite	$61,798	$399	39%	3	4	2	$285	✅	✅	✅	Y / Y	⭐️ 5 (20)
Starry Night Cabin, Pool Table, EV, Views, Hot tub	$80,985	$338	62%	3	3	2	$225	✅	✅	✅	Y / Y	⭐️ 5 (14)
Villa near Yosemite & bass lake w/Hot Tub/EVcharge	$63,521	$252	66%	3	3	2	$220	✅	✅	❌	Y / Y	⭐️ 4.9 (147)
Creekfront Cabin 2000 sqft \| 20min Yosemite	$74,369	$310	62%	3	3	1	$210	❌	❌	✅	Y / Y	⭐️ 5 (69)
Sierra Springs, creekside,Hot Tub	$46,993	$196	63%	3	3	2	$105	❌	✅	❌	Y / Y	⭐️ 5 (142)
Doe Cabin Hot Tub/Playground/Game Room and more!	$88,462	$381	62%	3	3	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (126)
El Nido GRANDE Spectacular view,Lots of Amenities	$38,787	$145	70%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
The River's Edge Resort	$52,298	$182	74%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (117)
Harmony Home- EV Charger	$46,230	$162	70%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Casa Rio Yosemite -Waterfall plus 9 Acres	$63,400	$469	36%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (75)
Harmony Hilltop, Pet Friendly!	$37,832	$146	67%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (164)
Newly Remodeled, A-Frame Cabin, 20 min to Yosemite	$62,910	$291	55%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (74)
Modern, Mtn view’s, Yosemite Forks & Bass Lake.	$41,431	$264	41%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (52)
Creek Side Mountain Home- Yosemite & Bass Lake	$26,798	$192	36%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (215)
Selah Cabin- Pet Friendly/BBQ/Level 2 EV Charger	$55,801	$212	69%	3	2	2	$125	❌	✅	✅	Y / Y	⭐️ 4.8 (132)
Art Studio on Nelder Creek	$63,572	$204	84%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (350)
Stargaze near Yosemite (12 mi) Bass Lake (5mi)	$94,444	$378	67%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (62)
NEW! Yosemite/Bass Lake/Oakhurst Area!	$40,225	$159	68%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (25)
Pro House/3bdrm/3bath/Clean/Safe	$43,622	$289	40%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
Creekside Beauty: Year Round Stream & EV Charging	$34,883	$227	40%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Fishermens Oasis, walking distance to Lewis Creek!	$43,941	$179	63%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (348)
🏕🏕 Creekfront A-frame Cabin @Yosemite 🏕🏕	$115,304	$326	93%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (210)
Beautiful 3 bedroom home located near Yosemite	$32,235	$187	43%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (61)
Scenic Serenity 50 acres/hot tub/game room	$66,555	$244	72%	3	2	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (126)
Bear House: View \| Hot Tub \| Games \| EV \| YNP&Lake	$64,634	$292	59%	3	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (143)
Starry Pines- Hot Tub!	$66,093	$257	69%	3	2	1	$170	❌	✅	✅	Y / Y	⭐️ 4.8 (68)
11 min to Yosemite gate-13+ guest-pets -game room	$45,711	$161	74%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (106)
Sugar Pine Chalet with Hot Tub Yosemite/Bass Lake	$50,929	$251	52%	3	2	2	$175	❌	✅	✅	Y / Y	⭐️ 4.8 (80)
King Bed / No Fees / Hot Tub - Buckeye Bungalow	$104,588	$376	76%	3	2	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (146)
Yosemite Creekside Cabin Oakhurst-Bass Lake Pets	$70,957	$242	78%	3	2	1	$155	❌	✅	✅	Y / Y	⭐️ 4.8 (26)
Cedar Mountain, outdoor games	$31,846	$172	47%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (109)
Magic Escape, community park and creek view	$35,615	$127	72%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (57)
Yosemite Log Cabin by Bass Lake	$62,443	$385	44%	3	2	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (51)

Return Metrics

280.41% 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)	$24,115	$48,231	$72,347	$96,462	$120,578	$241,157	$723,472
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	$24,115	$48,231	$72,347	$96,462	$120,578	$241,157	$723,472

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

280.41%

Payback Period Days

130

Return on Investment

280.41%

42303 Snowline Ct Oakhurst, California, 93644

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$67,030

Annual Revenue

BNBCalc predicts this property will get $253 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$57,171

Avg annual revenue

60%

Avg occupancy rate

$253

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

$55k

$85k

$115k

$24,116

Profit

Revenue

$67,030

Operating Expenses

$20,714

Operating Income

$46,316

Net Effective Rent

$22,200

Profit (Cash Flow)

$24,116

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

280.41%

Payback Period Days

130