BNBCalc Short Term Rental Rental Arbitrage Analysis 4682 Warner Ave apt a106, Huntington Beach, CA, 92649

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$60,309

Profit (Cash Flow)

$4,469

Cash on Cash Return

67.7%

Annual Revenue

$60,309

AirDNA projects $245/night at 98% occupancy ($87,695). Airbtics projects $258/night at 64% occupancy ($60,309). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 64% occupancy rate, $258 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,272	$52,241	$90,514	$129,545
Occupancy	52%	66%	75%	87%
Nightly Rate	$149	$211	$322	$396

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beach new house Huntington and Sunset beach	$44,321	$145	77%	2	2	4	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (127)
* Sunset Beach Retreat! Waterfront \| Deck \| Kayaks	$70,665	$314	60%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (319)
The Pacific Sunset on the Sand in Sunset Beach.	$154,074	$632	66%	2	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (137)
Fun in the Sun 2 Bedroom Just Steps to the Sand	$61,868	$237	69%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (22)
Huntington Highlight-Pool, Patio, Close To Beach	$67,949	$244	72%	2	1	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (97)
Vacation Beach House Rental in Sunset Beach, CA	$74,208	$353	56%	2	1	31	$175	❌	❌	❌	Y / Y	⭐️ 5 (110)
Perfect Sunsets daily Huntington Beach Surf Sand	$69,927	$356	53%	2	1	3	$120	❌	❌	❌	N / Y	⭐️ 5 (52)
Sunset Beach Winter Escape Perfect Sand Location	$63,754	$356	48%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (105)
Stunning Remodeled Condo in Sunset Beach w/Parking	$27,479	$151	42%	2	1	31	$249	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Modern Style Beach House Huntington	$74,637	$263	75%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (62)
Pointe Surfside 2 bdr. condo with pool/ tennis.	$25,365	$105	66%	2	2	31	$150	✅	✅	❌	Y / Y	⭐️ 0 (0)
Huntington Beach 2 bedroom	$52,394	$203	68%	2	2	3	$225	✅	❌	✅	Y / Y	⭐️ 4 (19)
Huntington Beach Luxury Home	$29,515	$126	64%	2	1	31	$425	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Sunset Suite, Near Beach & Freeways	$29,182	$119	67%	2	2	31	$200	✅	✅	❌	Y / Y	⭐️ 5 (35)
Waterfront Huntington Beach Condo w/ Fire Pit	$39,734	$184	59%	2	1	31	$207	✅	❌	❌	Y / Y	⭐️ 5 (3)
Sandcastle by the Sea-FREE use Paddleboard & kayak	$122,869	$437	76%	2	2	4	$165	❌	❌	❌	Y / Y	⭐️ 5 (127)
a min walk to the beach, steps to sand. king bed	$108,771	$295	99%	2	1	3	$155	❌	❌	❌	Y / Y	⭐️ 5 (177)
Huntington Beach's Coastal Enclave	$61,678	$383	44%	2	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (10)
Orange Tree Abode-a quiet oasis	$51,238	$160	87%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (38)
Discount for 12+weeks! Walk to Beach! Pool&Jacuzzi	$41,069	$229	49%	2	1	31	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (5)
Cozy Neighborhood Home	$88,389	$525	46%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Waterfront front condo in Huntington Beach /Harbor	$64,349	$298	59%	2	2.5	31	$200	✅	❌	✅	Y / Y	⭐️ 5 (4)
Gorgeous Beach Condo with peak-a-boo ocean view	$27,405	$96	78%	2	1	31	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
Huntington Beach-Surf City Beach Cottage	$30,084	$137	60%	2	1	31	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Orange Tree Abode - a quiet LTR	$66,057	$192	94%	2	2	28	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
The Jungalow~1 house from the sand w/ Harbor Views	$77,886	$304	70%	2	1	31	$295	❌	❌	❌	Y / Y	⭐️ 5 (3)
Stylish 2BD 2BA Long Term Stay 5-min to Beach	$42,428	$184	63%	2	2	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
4 Minutes To Beach Vacation Place	$80,472	$349	63%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (10)
Rain Forest Chalet	$26,440	$172	42%	2	1	31	$350	❌	✅	❌	Y / Y	⭐️ 5 (159)
Beautiful Retreat by the Beach	$58,194	$159	100%	2	2.5	60	$350	✅	✅	❌	Y / Y	⭐️ 0 (1)
Downtown Huntington Beach! LOCATlON! LOCATlON!	$46,788	$188	68%	2	1	31	$0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Beach condo full of amenities	$43,818	$146	82%	2	2	31	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (3)
Stay in central Old World European Village!	$36,089	$145	68%	2	1	31	$105	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Remodeled Modern House Steps To Beach 2 Car Garage	$76,406	$307	68%	2	2	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (9)
Huntington Beach Retreat	$20,699	$145	39%	2	1	31	$275	✅	❌	❌	Y / Y	⭐️ 5 (23)
Sleep on your own private Boat!	$50,402	$170	81%	2	0	1	$0	❌	❌	❌	Y / N	⭐️ 5 (14)
Charming House Near Beach, Disneyland	$38,430	$105	100%	2	1	31	$135	❌	❌	❌	Y / Y	⭐️ 5 (13)
Charming 2 Bedroom Beach Getaway!	$41,675	$219	52%	2	1	30	$75	❌	❌	❌	N / Y	⭐️ 4.8 (413)

Return Metrics

67.71% 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)	$4,468	$8,937	$13,406	$17,875	$22,344	$44,689	$134,067
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	$4,468	$8,937	$13,406	$17,875	$22,344	$44,689	$134,067

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

67.71%

Payback Period Days

539

Return on Investment

67.71%

4682 Warner Ave Huntington Beach, California, 92649

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Huntington Beach

Guide

Zoning

Guide

Laws

$60,309

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $245/night at 98% occupancy.Projected nightly rate is $258/night at 64% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$56,883

Avg annual revenue

64%

Avg occupancy rate

$258

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

$65k

$110k

$155k

$4,469

Profit

Revenue

$60,309

Operating Expenses

$19,840

Operating Income

$40,469

Net Effective Rent

$36,000

Profit (Cash Flow)

$4,469

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

67.71%

Payback Period Days

539