BNBCalc Short Term Rental Rental Arbitrage Analysis 693 S Fillmore Ave, Rialto, CA, 92376

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$66,182

Profit (Cash Flow)

-$44,421

Cash on Cash Return

-409.4%

Annual Revenue

$66,182

AirDNA projects $305/night at 60% occupancy ($66,839). Airbtics projects $302/night at 60% occupancy ($66,182). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 60% occupancy rate, $302 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,400	$66,621	$91,423	$120,981
Occupancy	53%	63%	71%	79%
Nightly Rate	$250	$278	$338	$398

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Rare beauty! Newly remodeled & furnished	$53,114	$244	57%	4	2	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (151)
Entire House In Riverside Near Downtown. 2700sq	$62,469	$502	34%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (87)
Fontana's Very Own Blue Diamond	$64,881	$264	64%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (28)
Golf course house with 2 Master Bedrooms	$69,941	$320	58%	4	3.5	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (119)
Modern Hacienda W/POOL close to Downtown & UCR	$69,755	$261	69%	4	3	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (88)
New House Clean Pool suburban area	$86,198	$275	83%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (27)
Huge 4BR/3BA Pet Friendly Home in Fontana	$57,978	$206	74%	4	3	4	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Shadow Rock Mountain house	$57,422	$217	71%	4	3	3	$105	❌	❌	✅	Y / Y	⭐️ 5 (54)
Cheerful home beautiful pool resort home	$73,990	$266	76%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (148)
Tropical Paradise\| cozy, fun & perfect location!	$75,661	$338	55%	4	2	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (116)
King Bed, Renovated. Heated Swimspa.sleeps upto 16	$84,912	$334	67%	4	4	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (185)
Mountain Oasis: Pool Home Sleeps 10 People	$53,013	$397	34%	4	3	2	$225	✅	❌	✅	Y / Y	⭐️ 5 (116)
Spacious 4BR Stay \| Heated Pool & Mountain Views	$177,361	$792	59%	4	3	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (73)
New & Modern with Accessibility-Family Friendly	$69,451	$308	60%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (73)
LUX 4BR near NOS & Yaamava w Private Backyard	$58,253	$252	56%	4	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (108)
Entire house/12 people/4 bedrooms/6 beds/2baths/AC	$64,894	$357	48%	4	2	1	$260	❌	❌	✅	Y / Y	⭐️ 5 (14)
Modern Spacious New Home w MTN View \| Honest Homes	$67,748	$281	61%	4	2	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (53)
Perfect Cozy Home/Great Neighborhood	$20,331	$101	55%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (71)
Newly Remodeled Home by Mary Vagle \| Honest Homes	$92,211	$323	78%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Stunning Brand New Build – Stylish & Cozy Luxury!	$50,612	$279	46%	4	3	1	$179	❌	❌	❌	Y / Y	⭐️ 5 (76)
Magnificent View Relaxing 4Bdr Retreat HomeUCR NOS	$94,240	$275	90%	4	3	3	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Cheerful entire house/12 people/4 brs/6beds/2baths	$68,144	$342	53%	4	2	2	$260	❌	❌	✅	Y / Y	⭐️ 5 (3)
Lovely Home Away From Home	$42,303	$162	64%	4	3	2	$199	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Spacious Cozy Home by Almeria Park \| Honest Homes	$92,255	$286	85%	4	3	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (44)
Villa near downtown Riverside.	$37,511	$277	37%	4	2	2	$0	❌	❌	❌	N / N	⭐️ 5 (19)
Magnificent View Relaxing 4Bdr Retreat HomeUCR NOS	$87,134	$255	89%	4	3	3	$275	❌	❌	❌	Y / N	⭐️ 5 (1)
Stylish 4 bedroom with pool & free parking	$59,482	$295	53%	4	3	2	$120	✅	❌	✅	Y / Y	⭐️ 3.8 (9)
Fairway Views: Luxe Living with Golf Course Vistas	$56,285	$341	42%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Modern Home Near Sierra Lakes & Disneyland	$79,332	$269	79%	4	3	28	$150	❌	❌	✅	Y / Y	⭐️ 5 (39)
Family-friendly Heated Pool \| Billiard \| Games	$86,852	$339	70%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (25)
Fun Family Pool Home	$105,124	$412	66%	4	3	3	$249	✅	❌	❌	Y / Y	⭐️ 4.8 (108)
Luxurious San Bernardino House w/ Private Pool.	$114,483	$370	78%	4	4	2	$369	✅	❌	✅	Y / Y	⭐️ 0 (3)
Cozy Neighborhood	$74,273	$308	64%	4	3	3	$399	✅	✅	✅	Y / Y	⭐️ 5 (15)
Gorgeous Family Home	$54,396	$216	65%	4	2	3	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Peaceful 4BR Home With Mountain View	$72,394	$246	76%	4	3	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (35)
Mountain View Haven	$50,267	$218	63%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (23)
Stunning Breathtaking View 6-Bed House nearUCR NOS	$62,925	$237	68%	4	2	30	$280	❌	❌	❌	Y / Y	⭐️ 4.7 (59)

Return Metrics

-409.41% 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)	-$44,421	-$88,842	-$133,264	-$177,685	-$222,107	-$444,214	-$1,332,644
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	-$44,421	-$88,842	-$133,264	-$177,685	-$222,107	-$444,214	-$1,332,644

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-409.41%

Payback Period Days

Return on Investment

-409.41%

693 S Fillmore Ave Rialto, California, 92376

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Rialto

Zoning

Laws

$66,182

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $305/night at 60% occupancy.Projected nightly rate is $302/night at 60% occupancy.

Occupancy Rate

Top 56% 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.

$68,352

Avg annual revenue

60%

Avg occupancy rate

$302

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

$70k

$125k

$180k

-$44,421

Profit

Revenue

$66,182

Operating Expenses

$20,604

Operating Income

$45,579

Net Effective Rent

$90,000

Profit (Cash Flow)

-$44,421

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-409.41%

Payback Period Days