BNBCalc Short Term Rental Rental Arbitrage Analysis 500 Glenwood Cir, Monterey, CA, 93940

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$70,182

Profit (Cash Flow)

$7,058

Cash on Cash Return

111.1%

Annual Revenue

$70,182

AirDNA projects $315/night at 61% occupancy ($70,181). Airbtics projects $466/night at 70% occupancy ($119,142). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $315 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$70,703	$122,943	$193,400	$241,050
Occupancy	55%	73%	86%	92%
Nightly Rate	$347	$450	$603	$700

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Carmel Home with STUNNING BAY VIEWS	$137,219	$597	61%	2	2	2	$400	❌	❌	❌	Y / Y	⭐️ 5 (117)
Now and Zen - Tranquility (Luxury Rental)	$79,834	$428	48%	2	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (203)
3891 Robert R Jones House - Classic Mid-Century Ho	$169,644	$599	74%	2	2	4	$486	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
3743 Pelican Peaks ~ Walk to the Aquarium, the Bea	$206,970	$634	86%	2	2	1	$486	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
Adorable Sea House	$187,319	$635	79%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (235)
3893 Sweet Seventeenth - Vacation in the Heart of	$88,543	$262	82%	2	2	1	$567	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
La Piccola Casa "The Little House" Lic. # 0446	$94,928	$357	72%	2	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (183)
Luxurious Carmel 2-bedroom apt. lower level	$146,836	$728	54%	2	2	3	$339	❌	❌	✅	Y / Y	⭐️ 5 (43)
Luxurious Carmel Apartment / Downtown/ 2nd floor	$151,057	$728	56%	2	2	3	$339	❌	❌	✅	Y / Y	⭐️ 5 (26)
Beach Cottage - walk to ocean and restaurants	$101,658	$401	68%	2	2	3	$155	❌	❌	❌	Y / Y	⭐️ 5 (157)
Charming Carmel Cottage - Close to Downtown!	$144,562	$452	85%	2	2	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (85)
Toujours Maison, Carmel by the Sea	$86,600	$252	93%	2	2	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (465)
Spectacular Award Winning Ocean Front 2 Bed 2 Bath	$215,092	$627	92%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (299)
Jewell Cottage 2 Bedroom Suite - Seven Gables Inn	$174,084	$517	92%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (52)
Family Cottage (No Pets Allowed) - 30 night Min	$55,244	$330	45%	2	2	1	$35	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Seagull House Downtown Pacific Grove	$135,053	$618	58%	2	2	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (133)
Sallie’s Cottage	$111,027	$317	94%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (424)
Sea View Cottage 2 Bedroom Suite - Seven Gables	$239,796	$697	94%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (119)
Charming Victorian Home Near Beach	$104,541	$479	59%	2	2	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (217)
Three Mermaid’s Cove Modern Penthouse at the Beach	$71,613	$366	51%	2	2	1	$275	❌	❌	❌	Y / Y	⭐️ 4.8 (193)
3757 Garden House Sanctuary ~ Light-Filled Home, L	$131,828	$402	86%	2	2	1	$486	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Escape to Ocean Views Retreat	$65,044	$366	48%	2	2	28	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
The Forest Knook in Pebble Beach	$44,541	$183	61%	2	2	3	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Charming Carmel House - Short walk to 2 Beaches	$102,154	$406	68%	2	2	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (206)
Lion's nest	$116,929	$466	65%	2	2	2	$275	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Elegance & Serenity at Blue Jay Way	$88,118	$625	38%	2	2	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (47)
Newly remodeled, Family friendly Bungalow	$41,740	$457	24%	2	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Lover's Point 6	$112,432	$344	87%	2	2	2	$240	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Casa Dolores	$156,515	$449	92%	2	2	2	$299	❌	❌	❌	Y / Y	⭐️ 5 (37)
PG House: Modern Ocean Bungalow Amazing Location	$185,981	$562	90%	2	2	2	$299	❌	❌	❌	Y / Y	⭐️ 5 (38)
Cheerful Cottage 2 bdrm, 2 baths, Ocean 2 blocks	$38,316	$511	20%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Carmel Charmer - Close to Downtown w/ Fire Pit!	$107,158	$349	80%	2	2	2	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Fairytale Cottage, Steps to Downtown! 2bd / 2ba	$180,304	$926	53%	2	2	31	$450	❌	❌	❌	Y / Y	⭐️ 5 (10)
Charming, French-inspired apartment, near beach	$119,008	$390	83%	2	2	4	$350	❌	❌	❌	Y / Y	⭐️ 5 (24)
Ain't Life Grand?	$78,985	$248	82%	2	2	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (11)
Beachfront 2 BD 2 Bth, Private Beach Access	$63,026	$210	82%	2	2	29	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
3917 Casa Blanca - Updated Bungalow with Bonus Roo	$209,371	$559	98%	2	3	1	$567	❌	❌	✅	Y / Y	⭐️ 5 (21)
Luxury Carmel-by-the-Sea Cottage	$144,643	$760	52%	2	3	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Luxury Oceanfront Retreat	$90,882	$275	90%	2	2	30	$180	✅	✅	✅	Y / Y	⭐️ 5 (11)
Monterey - On the Beach	$38,211	$145	72%	2	3	27	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (21)

Return Metrics

111.14% 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)	$7,058	$14,116	$21,174	$28,232	$35,290	$70,580	$211,740
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	$7,058	$14,116	$21,174	$28,232	$35,290	$70,580	$211,740

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

111.14%

Payback Period Days

328

Return on Investment

111.14%

500 Glenwood Cir Monterey, California, 93940

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$70,182

Annual Revenue

BNBCalc predicts this property will get $466 per night with 70% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

40 Airbnb Comparables

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

$120,420

Avg annual revenue

70%

Avg occupancy rate

$466

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

$35k

$105k

$170k

$240k

$7,058

Profit

Revenue

$70,182

Operating Expenses

$21,124

Operating Income

$49,058

Net Effective Rent

$42,000

Profit (Cash Flow)

$7,058

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

111.14%

Payback Period Days

328