BNBCalc Short Term Rental Rental Arbitrage Analysis 747 Tamarack Ct, Plumas Lake, CA, 95961

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$94,868

Profit (Cash Flow)

$39,336

Cash on Cash Return

371.1%

Annual Revenue

$94,868

AirDNA projects $364/night at 37% occupancy ($49,191). Airbtics projects $313/night at 59% occupancy ($67,449). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 74% occupancy rate, $351 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,156	$60,444	$98,277	$128,473
Occupancy	43%	60%	74%	81%
Nightly Rate	$200	$265	$351	$420

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious House in a safe and modern neighborhood	$31,608	$115	65%	4	3	1	$125	❌	✅	❌	Y / N	⭐️ 4.7 (63)
Family-Friendly Lincoln Home: 8 Mi to Casino!	$40,841	$182	56%	4	3	3	$207	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Tropical Oasis near downtown Sacramento & Airport	$149,620	$511	80%	4	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (11)
Fantastic Executive Home-No Cleaning Fee	$39,938	$248	44%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (207)
Modern Farmhouse \| Dog Friendly\|Hot tub & Fire Pit	$70,410	$236	77%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (166)
Twelve Bridges Home w Pool/Spa	$76,947	$354	58%	4	3	2	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (31)
Relaxing River-View Retreat Near Sacramento!	$129,334	$931	37%	4	3	2	$459	✅	✅	❌	Y / Y	⭐️ 4.9 (67)
New Build 4 Bedroom House	$55,301	$341	43%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (28)
Historic Roseville Retreat with Hot Tub	$86,848	$375	61%	4	3	2	$189	✅	❌	❌	Y / Y	⭐️ 5 (23)
Secluded, Chic, Family home+Pool	$47,148	$410	29%	4	3	3	$275	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Beautiful Big House / Location, Comfort, Space	$43,995	$145	77%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Garden Clara	$67,804	$272	66%	4	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (83)
Entire Spacious modern farmhouse 4bedroom/2bath	$30,250	$119	60%	4	2	3	$450	❌	❌	❌	Y / Y	⭐️ 5 (36)
Luxe Roseville Home w/ Pool & Hot Tub!	$151,716	$994	41%	4	3	31	$284	✅	✅	❌	Y / Y	⭐️ 4.8 (26)
The Blue house	$45,123	$138	85%	4	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (39)
Farmhouse	$25,825	$336	21%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Discounted Home with Pool & Spa	$45,479	$206	55%	4	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (63)
Luxury House/ Private/ Hot Tub/ Amenities!	$104,405	$384	73%	4	3	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (23)
Tranquil Gardens Retreat \| Mins to Thunder Valley	$38,944	$167	59%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (116)
Fragrant Rose-Ville Beauty\| Cozy Modern Paradise	$43,711	$159	71%	4	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4.7 (127)
Modern 4 bedroom, 2.5 bath home	$80,154	$300	73%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
The Rock House	$54,640	$179	81%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Salomie’s quiet place in a exquisite neighborhood	$76,312	$277	74%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
A Gorgeous Home Stay for Vacation and Business	$41,765	$237	46%	4	2	2	$240	❌	❌	❌	Y / Y	⭐️ 4.7 (90)
Beautiful Brand New Home	$27,479	$223	30%	4	2	2	$150	❌	❌	❌	Y / N	⭐️ 4.8 (6)
Luxurious Oasis with King Bed and Sparkling Pool	$67,154	$231	74%	4	2	2	$225	✅	❌	✅	Y / Y	⭐️ 5 (48)
Luxurious Executive Home - A Peaceful Getaway	$76,860	$840	25%	4	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
Newly Renovated Family-Friendly 4BD/3BA Retreat!	$61,210	$284	57%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (15)
Spacious 4-Bed Family Haven!	$83,929	$253	86%	4	3	3	$220	❌	❌	❌	Y / Y	⭐️ 5 (33)
Insurance\|Corp Housing \| Modern \| Pets Welcome	$71,181	$286	68%	4	3	28	$500	❌	❌	✅	Y / Y	⭐️ 5 (3)
Modern Spacious & Fun: BBQ, Pool Table, Fire Pit	$79,936	$390	56%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (12)
Beautiful Family Friendly Home	$39,712	$350	31%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
4BR Putting Green & Rose Garden	$68,149	$196	95%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (11)
379) Luxurious 4BR Villa!	$43,536	$305	39%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (5)
Hard Rock, Amphitheater, Beale AFB, Bishops	$59,292	$200	81%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (15)
Newbuiltpetcorp/insurhousingclose2shop24/7	$69,568	$264	72%	4	3	30	$600	❌	❌	✅	Y / Y	⭐️ 5 (1)
New Private Home.	$26,440	$258	28%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Newbuilt-petcorp/insur-housingclose2shop24/7*	$48,678	$266	50%	4	3	30	$750	❌	❌	✅	Y / Y	⭐️ 5 (1)
2300 sq. ft Waterfront 4 bd in Downtown Roseville	$107,093	$385	76%	4	3	90	$250	❌	❌	❌	Y / Y	⭐️ 5 (89)
Full House, bring the cards	$70,788	$200	95%	4	3	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (15)

Return Metrics

371.09% 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)	$39,335	$78,671	$118,006	$157,342	$196,677	$393,355	$1,180,067
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	$39,335	$78,671	$118,006	$157,342	$196,677	$393,355	$1,180,067

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

371.09%

Payback Period Days

Return on Investment

371.09%

747 Tamarack Ct Plumas Lake, California, 95961

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$94,868

Annual Revenue

BNBCalc predicts this property will get $313 per night with 59% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

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.

$64,478

Avg annual revenue

59%

Avg occupancy rate

$313

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

$25k

$65k

$110k

$155k

$39,336

Profit

Revenue

$94,868

Operating Expenses

$24,333

Operating Income

$70,536

Net Effective Rent

$31,200

Profit (Cash Flow)

$39,336

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

371.09%

Payback Period Days