BNBCalc Short Term Rental Rental Arbitrage Analysis 5739 E Stillwater Ave UNIT 15, Orange, CA, 92869

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$56,193

Profit (Cash Flow)

-$1,284

Cash on Cash Return

-19.5%

Annual Revenue

$56,193

AirDNA projects $200/night at 67% occupancy ($48,942). Airbtics projects $156/night at 71% occupancy ($40,454). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 85% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,354	$37,478	$58,896	$81,940
Occupancy	56%	70%	85%	98%
Nightly Rate	$127	$139	$181	$220

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Goose Hollow	$38,774	$219	48%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
The Orange Peel, a Historic Cottage in Old Town	$50,516	$139	99%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (205)
Modern Craftsman Guest House with loft	$62,139	$168	98%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (369)
Ruta’s Old Town Inn	$76,316	$335	60%	2	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (181)
Beautiful home near Disneyland. Entire place!	$30,530	$118	62%	2	1	1	$139	❌	❌	❌	Y / Y	⭐️ 4.9 (343)
Chapman university, Disneyland, Anaheim convention	$35,981	$230	42%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (153)
Orange County, 6mi to Disneyland - Colores	$68,513	$187	98%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (114)
⁂2min⁂DTSA⁂89wlkscr⁂5min⁂Airport65"4kTV⁂200Mbps⁂	$38,878	$110	87%	2	1	1	$167	❌	❌	✅	N / Y	⭐️ 4.8 (28)
❤King Beds❤ Pet Friendly❤1 Parking❤W/D❤200Mbs❤	$32,222	$136	61%	2	3	1	$143	❌	❌	✅	Y / Y	⭐️ 4.9 (112)
𓆰Retreat for Kids 𓆰200Mbs 𓆰Parking 𓆰W/D𓆰	$30,517	$147	53%	2	3	1	$143	❌	❌	✅	Y / Y	⭐️ 4.9 (140)
✰Master Suite✰Self Check-In✰W/D✰200MbsWifi✰Crib✰	$35,589	$126	73%	2	3	1	$148	❌	❌	❌	Y / Y	⭐️ 4.8 (137)
FamilyFriendly 2X Master Suites 20 Mins to Disney	$46,816	$142	85%	2	3	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (210)
★Arcade Games★By Disney★AC★W/D★Parking★200Mbs★	$38,330	$144	68%	2	3	1	$138	❌	❌	✅	Y / Y	⭐️ 4.8 (141)
2 Rooms Studio Near Disney	$24,797	$131	49%	2	1	1	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
Cozy 2bedrooms near Disneyland	$31,556	$146	55%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
★Condo-Style★Near DTSA★Parking★200mbsWifi★W/D★	$50,661	$192	68%	2	3	1	$143	❌	❌	✅	Y / Y	⭐️ 4.8 (139)
15min Disney! Gated, Central 2br	$48,146	$128	100%	2	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (82)
Near Disneyland-Private Adorable 2 bdrm guest home	$37,621	$191	52%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (76)
⁂Cozy 2 Bed⁂15Mi-Disney⁂DTSA⁂15Min-Airport⁂Wi-Fi⁂	$44,301	$130	85%	2	1	1	$139	❌	❌	✅	N / Y	⭐️ 4.8 (50)
15min Disney! Gated, Central 2br	$48,106	$130	98%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (86)
Tropical 2X Master Suites 15 mins to Disneyland	$40,837	$136	79%	2	3	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (190)
Charming home in the heart of OC	$46,232	$238	51%	2	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Timeless Elegance: Downtown Charms	$24,374	$92	64%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (176)
Newly Remodeled Home Near Disney! 7Mi from Disney!	$33,154	$107	76%	2	1	1	$194	❌	✅	❌	N / Y	⭐️ 4.7 (59)
2 bedrooms guest unit A Santa Ana	$46,428	$182	67%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Fun! Fun! 10 Minutes to Disney!	$50,582	$159	83%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Slice of Orange - Near Disneyland, Chapman Univ.	$43,486	$139	82%	2	1	2	$85	❌	❌	✅	N / Y	⭐️ 4.9 (282)
Luxury home near Disney land. Entire place!	$33,704	$138	61%	2	1	1	$139	❌	❌	❌	Y / Y	⭐️ 4.8 (363)
Cozy 2b1b guest house with fruit trees in backyard	$22,560	$134	46%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
✔ Pet Friendly ✔ Condo-Style ✔ 200MbsWifi ✔ W/D ✔	$35,653	$124	73%	2	3	1	$143	❌	❌	✅	Y / Y	⭐️ 4.8 (161)
Cozy 2b Guesthouse close to Disney, Beach, Irvine	$30,137	$179	46%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
2 Bedroom Hotel-Style with Pool near Disneyland!	$25,933	$73	96%	2	1	3	$85	✅	❌	✅	N / Y	⭐️ 4.8 (129)
Cool back suite near downtown	$31,870	$88	96%	2	1	2	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Lovely Townhouse-Near S. Coast Plaza-Large Patio!	$61,864	$219	74%	2	1	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (119)
Luxurious King Bed Retreat - Close to Disneyland	$50,246	$157	85%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
New Casita in Fullerton near Disney and Knotts	$44,052	$181	65%	2	1	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (143)
Gated Downtown 2br! 15min Disney	$52,502	$139	100%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (84)
Walkable Location! \| Pets Welcome \| Foosball \| Gym	$38,247	$118	82%	2	1	2	$162	❌	❌	✅	N / Y	⭐️ 4.4 (13)
BRAND NEWLY BUILT Stylish & Spacious Private House	$65,474	$310	57%	2	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
Exquisite Stay - Downtown Charm	$19,235	$95	45%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (33)

Return Metrics

-19.45% 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)	-$1,284	-$2,568	-$3,852	-$5,137	-$6,421	-$12,842	-$38,528
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	-$1,284	-$2,568	-$3,852	-$5,137	-$6,421	-$12,842	-$38,528

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.45%

Payback Period Days

Return on Investment

-19.45%

5739 E Stillwater Ave UNIT 15 Orange, California, 92869

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Orange

Zoning

Laws

$56,193

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $200/night at 67% occupancy.Projected nightly rate is $156/night at 71% occupancy.

Occupancy Rate

Top 28% 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.

$41,671

Avg annual revenue

71%

Avg occupancy rate

$156

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

$35k

$55k

$75k

-$1,284

Profit

Revenue

$56,193

Operating Expenses

$19,305

Operating Income

$36,888

Net Effective Rent

$38,172

Profit (Cash Flow)

-$1,284

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-19.45%

Payback Period Days