BNBCalc Short Term Rental Rental Arbitrage Analysis 606 Deseo Avenue, Camarillo, CA

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$127,218

Profit (Cash Flow)

$9,375

Cash on Cash Return

153.7%

Annual Revenue

$127,218

AirDNA projects $605/night at 63% occupancy ($139,212). Airbtics projects $571/night at 61% occupancy ($127,218). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $571 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$74,984	$133,610	$191,221	$243,872
Occupancy	50%	63%	73%	79%
Nightly Rate	$398	$562	$688	$803

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish 4BD 3BA Camarillo Home	$116,264	$371	83%	4	3	7	$250	❌	❌	✅	Y / Y	⭐️ 5 (37)
Beautiful and Spacious Hacienda Ranch Home	$70,104	$443	42%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (203)
Beautiful and Cozy 4-BR residential home!!!	$104,228	$393	68%	4	2	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (205)
Modern 4 King Beds/Beautiful yards/WFH/Golf/WI-FI	$55,255	$292	49%	4	3	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (47)
Ventura Ocean view Cheerful 4 bedroom 3 bath House	$60,606	$214	73%	4	2.5	3	$285	❌	❌	✅	Y / Y	⭐️ 5 (91)
Waterfront home in Channel Island	$150,589	$699	58%	4	3	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (18)
139H - Absolute Beach	$123,112	$623	49%	4	3	2	$264	❌	❌	✅	Y / Y	⭐️ 5 (33)
Cool Cali Vibe - Barefoot Stepping Distance 2 Sand	$104,185	$607	45%	4	3.5	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (148)
The Beach House at Silver Strand, Channel Islands	$84,637	$444	51%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (278)
1617O - California Dreamin' Beach House	$182,587	$977	46%	4	3	2	$475	❌	❌	❌	Y / Y	⭐️ 5 (3)
101 O - La Dolce Vita in Silver Strand	$201,166	$720	72%	4	4	2	$475	❌	❌	❌	Y / Y	⭐️ 5 (14)
3302O - Modern Marvel	$113,634	$565	48%	4	3	2	$448	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Mountain View Entire House 4Rooms 3Baths	$141,041	$511	73%	4	3	1	$250	❌	✅	✅	Y / Y	⭐️ 5 (68)
Just Beachy!	$92,720	$400	58%	4	4	2	$599	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Guest Homes on the Ranch 2 houses	$100,072	$846	29%	4	3	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (3)
Chic Santa Paula Home w/ Mountain & City Views!	$128,804	$456	75%	4	2.5	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (20)
Silver Strand 2,400 sq. ft. 4 bedroom Beach Villa	$106,577	$507	57%	4	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (166)
Ocean Breeze Beach Home	$85,203	$415	55%	4	4	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (131)
3612O - Slow M'Ocean	$165,836	$612	67%	4	3	2	$475	❌	❌	✅	Y / Y	⭐️ 5 (32)
Famous Captain's Bungalow	$164,620	$606	72%	4	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (30)
Historic "Spanish Jewel" at Hollywood Beach	$114,825	$378	79%	4	2	1	$220	❌	❌	❌	Y / Y	⭐️ 5 (58)
Beachfront Home with Ocean/Island Views	$151,559	$776	52%	4	2	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (79)
Eichler -Private- Oasis: Pool & Spa Escape	$189,554	$685	75%	4	2	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (177)
Beachfront. CA’s best kept secret Silverstrand	$238,197	$1,404	46%	4	2.5	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (43)
BEACH FRONT 4 bedroom beautifully remodeled home!!	$239,478	$799	80%	4	3	3	$500	❌	❌	❌	Y / Y	⭐️ 5 (79)
Conejo Oasis!	$177,660	$647	74%	4	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (66)
A Happy Home	$122,371	$351	94%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (99)
Clean, Sanitized Home Away from Home, Large Yard	$68,703	$283	64%	4	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (137)
Paradise Park Place	$134,418	$560	63%	4	2	2	$175	❌	✅	✅	Y / Y	⭐️ 4.8 (101)
Spacious Home With Pool and Spa in Thousand Oaks	$81,208	$294	74%	4	2.5	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (248)
Perfect Family Getaway or Vacation! Stunning Views	$143,708	$663	58%	4	3.5	2	$295	✅	✅	✅	Y / Y	⭐️ 5 (29)
Lovely Home -2 min walk to Beach. Channel Islands	$146,306	$524	74%	4	4	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (81)
Bright, Fun & Peaceful House w/ Heated Pool 🏖	$130,096	$431	80%	4	3	2	$425	✅	❌	✅	Y / Y	⭐️ 5 (67)
3373H - Hollywood Beach Manor	$134,255	$724	45%	4	3	2	$475	❌	❌	❌	Y / Y	⭐️ 5 (11)
5 Star Remodeled Beach Retreat- Ideal for Families	$218,810	$916	63%	4	3.5	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (8)
Tranquil Villa \| Pool Spa Pickleball Avocado Farm	$131,834	$795	45%	4	3	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (51)
Rose Garden Home, Thousand Oaks	$92,995	$394	63%	4	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (51)
3371O - Breathtaking Beauty	$141,137	$572	63%	4	3	2	$369	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Islandview Beach House, Hollywood Beach, Oxnard CA	$134,463	$591	59%	4	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (115)
Entire 4bd house with backyard	$81,176	$383	52%	4	2	1	$280	❌	❌	✅	Y / Y	⭐️ 4.5 (108)

Return Metrics

153.69% 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)	$9,375	$18,750	$28,126	$37,501	$46,877	$93,754	$281,262
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	$9,375	$18,750	$28,126	$37,501	$46,877	$93,754	$281,262

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

153.69%

Payback Period Days

237

Return on Investment

153.69%

606 Deseo Ave Camarillo, California, 93010

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$127,218

Annual Revenue

BNBCalc predicts this property will get $571 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$130,599

Avg annual revenue

61%

Avg occupancy rate

$571

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

$55k

$115k

$175k

$240k

$9,375

Profit

Revenue

$127,218

Operating Expenses

$45,843

Operating Income

$81,375

Net Effective Rent

$72,000

Profit (Cash Flow)

$9,375

$6,100

Cash Investment

Renos & Furnishing

$3,100

Setup Costs

$3,000

Total

$6,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

153.69%

Payback Period Days

237