BNBCalc Short Term Rental Rental Arbitrage Analysis 547 Olive Court, Lodi, CA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$36,488

Profit (Cash Flow)

-$14,456

Cash on Cash Return

-227.6%

Annual Revenue

$36,488

AirDNA projects $193/night at 47% occupancy ($33,131). Airbtics projects $185/night at 54% occupancy ($36,487). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $185 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,906	$36,628	$50,545	$65,505
Occupancy	44%	55%	66%	75%
Nightly Rate	$150	$176	$202	$231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lodi Cottage home 2 beds and 1 bath	$45,359	$150	81%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (83)
Central 2BR Duplex near DT Lodi w/ Bikes!	$31,469	$181	44%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (14)
Lodi Wine Cellar	$29,550	$135	56%	2	1	1	$75	❌	❌	✅	N / Y	⭐️ 5 (77)
Little Lodi Lounge	$39,548	$190	54%	2	1	2	$90	❌	✅	✅	Y / Y	⭐️ 5 (75)
Cozy 2 Bedroom l Downtown Lodi l Modern	$33,098	$150	55%	2	1	1	$149	❌	❌	✅	N / Y	⭐️ 5 (6)
Bordeaux Bungalow— One short Block to historic Dow	$56,806	$200	75%	2	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (19)
French Oak \| 2 blocks to Downtown! \|Pet Friendly!	$36,736	$141	68%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (150)
Downtown Lodi Chateau	$33,514	$198	45%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (43)
Robert St Cottage, near Lodi Lake	$36,028	$141	67%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (226)
charming vintage cottage in a quiet neighborhood.	$43,449	$148	78%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (70)
Two short blocks to Downtown Lodi!, Pet Friendly!	$40,032	$148	70%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (95)
Hop, Skip,& a Jump \| Great location, Pets welcome!	$42,920	$149	76%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (60)
Local Tastings of Lodi~Steam Shower~Tesla Charger	$47,912	$230	54%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (81)
BRAND NEW Charming Home	$26,025	$159	42%	2	1	1	$85	❌	❌	❌	N / Y	⭐️ 5 (97)
Vintner's Cottage - Countryside VIew	$47,767	$285	44%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (30)
"Garden Faire Cottage" Visit Lodi Wineries	$25,757	$212	31%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (133)
Welcome to Lodi! Updated Mid-Century Home	$45,935	$213	58%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (43)
Downtown Lodi Midmod	$49,365	$244	52%	2	1	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (9)
Vineyard Vibe	$51,459	$190	74%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Mimi's Downtown Cottage, Steps to Downtown	$50,239	$211	63%	2	1	2	$58	❌	❌	✅	Y / Y	⭐️ 5 (93)
The Barber's Nook	$29,308	$182	44%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Destination Downtown Lodi	$47,415	$191	66%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (61)
Chic Lodi Retreat	$29,136	$176	42%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)
Cozy 2BR/2BA in Lodi \| Large Yard	$42,953	$175	64%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (8)
School Street Three Bedroom Beautiful House	$37,111	$154	58%	2	1	5	$500	❌	❌	❌	Y / Y	⭐️ 5 (5)
The HerHouse	$37,816	$183	56%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
DT cottage minutes from wine tasting & breweries.	$28,384	$165	47%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
Charming home in Lodi wine country.	$44,510	$162	72%	2	1	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (75)
WINE COUNTRY home away from home - come unwind	$24,506	$124	54%	2	1	28	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Modern Farm House in Woodbridge 5 mins from town!	$33,159	$302	30%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
DT Lodi Home with tranquil backyard	$37,793	$168	57%	2	1	5	$125	❌	❌	❌	Y / Y	⭐️ 5 (32)
Annadan Vineyard Suites	$37,463	$217	46%	2	3	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (81)
AnnaDan Vineyards Suites	$30,075	$177	45%	2	3	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (38)
Little Blue Close to DT Lodi	$58,447	$185	85%	2	1	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (3)
Lodi Cottage ~Your Private Retreat	$17,830	$84	58%	2	1.5	30	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Poppy Ranch Guesthouse	$42,273	$210	55%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (148)
3 TVs, 1 Min to Freeway 99, Sleeps 10	$28,207	$141	52%	2	1	7	$100	❌	❌	❌	Y / N	⭐️ 4.5 (10)

Return Metrics

-227.64% 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)	-$14,455	-$28,911	-$43,366	-$57,822	-$72,277	-$144,555	-$433,666
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	-$14,455	-$28,911	-$43,366	-$57,822	-$72,277	-$144,555	-$433,666

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-227.64%

Payback Period Days

Return on Investment

-227.64%

547 Olive Ct Lodi, California, 95240

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$36,488

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $193/night at 47% occupancy.Projected nightly rate is $185/night at 54% occupancy.

Occupancy Rate

Top 58% 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.

$36,979

Avg annual revenue

54%

Avg occupancy rate

$185

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

$15k

$30k

$45k

$60k

-$14,456

Profit

Revenue

$36,488

Operating Expenses

$16,743

Operating Income

$19,744

Net Effective Rent

$34,200

Profit (Cash Flow)

-$14,456

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-227.64%

Payback Period Days