BNBCalc Short Term Rental Rental Arbitrage Analysis 803 Canyon Blvd, Mammoth Lakes, CA, 93546

2 bed • 2 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$57,493

Profit (Cash Flow)

-$2,685

Cash on Cash Return

-40.7%

Annual Revenue

$57,493

AirDNA projects $412/night at 42% occupancy ($63,201). Airbtics projects $297/night at 53% occupancy ($57,493). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 53% occupancy rate, $297 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,475	$63,976	$92,557	$113,780
Occupancy	42%	51%	63%	72%
Nightly Rate	$242	$307	$355	$382

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Walk to the Ski lifts at Canyon Lodge, Wi-Fi & Spa	$70,709	$252	72%	2	2	1	$195	✅	✅	❌	Y / Y	⭐️ 5 (96)
Chamonix 28 - Standard 1 Bedroom and Loft, Walk to	$38,132	$187	54%	2	2	2	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (64)
Chamonix \| Year-Round Fun w/ Shared Pool!	$43,061	$171	59%	2	2	1	$266	❌	✅	❌	Y / Y	⭐️ 4.5 (21)
Steps to Ski Lifts! Hot Tubs, Views, Near Village	$63,348	$260	65%	2	2	2	$149	✅	✅	❌	Y / Y	⭐️ 5 (194)
Resort Complex With Mtn Views, Pool And Tennis!	$49,547	$231	53%	2	2	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (41)
St Anton Condos #44	$72,772	$382	46%	2	2	2	$241	✅	✅	❌	N / Y	⭐️ 5 (4)
Perfect Mountain Escape steps to Canyon Lodge	$51,648	$217	62%	2	2	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (158)
579 Ski in, Ski out, Walk to Canyon Lodge and	$88,906	$349	67%	2	3	1	$255	✅	✅	✅	Y / Y	⭐️ 4.5 (11)
Family Condo Free Gondola Ride - 532 at 1849	$76,447	$358	49%	2	2	2	$407	❌	✅	❌	Y / N	⭐️ 5 (4)
Ski In/Out! Canyon .4 m, Village .7 m, Lake 3 m	$65,559	$270	61%	2	2	2	$195	✅	✅	✅	Y / Y	⭐️ 5 (174)
Walk to Canyon Lodge! Chamonix Condo	$46,254	$251	47%	2	2	1	$180	✅	✅	❌	Y / Y	⭐️ 5 (118)
2 bedroom Condo 1 block from Canyon Lodge ski area	$59,488	$244	63%	2	2	1	$160	✅	✅	✅	Y / Y	⭐️ 5 (58)
Short Walk to Ski Lifts at Canyon Lodge!	$62,695	$250	63%	2	2	2	$185	✅	❌	❌	N / N	⭐️ 5 (51)
Cute and cozy 1 br + loft condo with great views	$61,483	$233	71%	2	2	3	$155	✅	✅	✅	Y / Y	⭐️ 5 (241)
Location! Walk to Canyon Lodge! Mammoth Ski & Racq	$38,948	$177	55%	2	2	1	$220	✅	✅	❌	Y / Y	⭐️ 5 (128)
BEST Mammoth Location!	$77,751	$272	76%	2	2	2	$160	✅	✅	✅	Y / Y	⭐️ 5 (68)
Cozy 2bd Condo, Walk to Canyon Lodge!	$70,229	$213	86%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (356)
Courchevel Amazing location… WALK to Canyon Lodge	$64,071	$204	76%	2	2	2	$219	✅	✅	❌	Y / Y	⭐️ 5 (129)
St Anton Condos #62	$48,263	$355	30%	2	2	1	$241	✅	✅	❌	N / Y	⭐️ 4 (3)
Remodeled, Pet-Friendly Home near Canyon Lodge!	$87,644	$328	70%	2	2	1	$189	✅	✅	✅	Y / Y	⭐️ 5 (238)
Eat - Sleep - Ski - Repeat \| Canyon Lodge	$64,727	$238	70%	2	2	2	$155	✅	✅	❌	Y / Y	⭐️ 5 (301)
Chamonix #70 \| Near Yearly Outdoor Activities!	$52,831	$166	79%	2	2	1	$253	❌	✅	❌	Y / Y	⭐️ 4.5 (35)
Chamonix#56 - 5 Min walk to Canyon Lodge	$52,163	$280	50%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (93)
St Anton Condos #58	$54,006	$347	35%	2	2	2	$241	✅	✅	❌	N / Y	⭐️ 5 (4)
St Anton Condos #42	$60,993	$348	40%	2	2	2	$241	✅	✅	❌	N / Y	⭐️ 5 (4)
Courchevel 14 Bright Mountaincabin, Walk to Slopes	$92,941	$388	58%	2	2	2	$273	✅	✅	❌	Y / Y	⭐️ 4.5 (8)
St Anton Condos #74	$67,133	$360	45%	2	2	2	$241	✅	✅	❌	N / Y	⭐️ 5 (4)
Walk to Canyon, 2 car garage, 2-bedroom plus loft	$65,301	$299	57%	2	2	1	$220	✅	✅	✅	Y / Y	⭐️ 5 (111)
Prime Location Mountain View Condo - 406 at 1849	$77,119	$394	37%	2	3	2	$806	✅	✅	❌	Y / Y	⭐️ 4 (7)
Mammoth Condo Access to Hot Tub - 572 at 1849	$64,144	$339	41%	2	2	2	$420	✅	✅	❌	Y / Y	⭐️ 5 (5)
Mountain View Steps to Canyon Lodge - 203 at 1849	$60,638	$303	43%	2	2	2	$455	✅	✅	❌	Y / Y	⭐️ 5 (4)
1849 Condos 103	$71,167	$369	44%	2	2	2	$550	✅	✅	❌	Y / N	⭐️ 0 (1)
St Anton Condos #48	$61,868	$364	39%	2	2	2	$241	✅	✅	❌	N / Y	⭐️ 4 (4)
St Anton Condos #8	$74,927	$426	42%	2	2	2	$241	✅	✅	❌	N / Y	⭐️ 4.5 (7)
Mammoth Mountainview Condo with Pool - 307 at 1849	$59,682	$313	42%	2	2	2	$374	✅	✅	❌	Y / Y	⭐️ 5 (9)
Awesome View Access to Ski Adventure - 202 at 1849	$59,121	$311	41%	2	2	2	$366	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Mammoth Mountain Slopeside Condo - 306 at 1849	$78,935	$367	48%	2	2	2	$518	✅	✅	❌	Y / Y	⭐️ 5 (12)
Across Ski and Biking Trails Condo - 106 at 1849	$72,535	$383	44%	2	2	2	$390	✅	✅	❌	Y / Y	⭐️ 5 (3)
Condo with Hike, Bike, Swim, Ski - 543 at 1849	$63,631	$352	36%	2	2	2	$577	✅	✅	❌	Y / Y	⭐️ 4 (3)
Spacious Condo with Pool and Spas - 513 at 1849	$64,109	$353	33%	2	2	2	$508	✅	✅	❌	Y / Y	⭐️ 4.5 (3)

Return Metrics

-40.68% 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)	-$2,685	-$5,370	-$8,055	-$10,740	-$13,425	-$26,850	-$80,551
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	-$2,685	-$5,370	-$8,055	-$10,740	-$13,425	-$26,850	-$80,551

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-40.68%

Payback Period Days

Return on Investment

-40.68%

803 Canyon Blvd 80 Mammoth Lakes, California, 93546

2 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

$57,493

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $412/night at 42% occupancy.Projected nightly rate is $297/night at 53% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$63,873

Avg annual revenue

53%

Avg occupancy rate

$297

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

$35k

$55k

$75k

$95k

-$2,685

Profit

Revenue

$57,493

Operating Expenses

$19,474

Operating Income

$38,019

Net Effective Rent

$40,704

Profit (Cash Flow)

-$2,685

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-40.68%

Payback Period Days