BNBCalc Short Term Rental Rental Arbitrage Analysis 8035 Santa Rosa Road, Atascadero, CA

4 bed • 4 bath • 15 guests • $3,892

BNB

Calc

Report by:

Uday Chandrasen

udayanu22@gmail.com

Annual Revenue

$120,677

Profit (Cash Flow)

$46,285

Cash on Cash Return

417.0%

Annual Revenue

$120,677

AirDNA projects $787/night at 48% occupancy ($137,974). Airbtics projects $530/night at 49% occupancy ($94,853). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $560 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$56,409	$91,991	$152,694	$198,849
Occupancy	39%	51%	59%	63%
Nightly Rate	$385	$480	$691	$835

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mischief Meadows - 13 Guests with Lake Views!	$141,216	$749	51%	4	3	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (37)
Home Away from Home w/ Exceptional Amenities!	$86,920	$607	39%	4	3	1	$275	✅	✅	✅	Y / Y	⭐️ 5 (49)
Holiday Special-Book 2 get 3rd night @ 50% off	$56,928	$389	39%	4	2	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (36)
Renovated Aframe on 1 acre & kid friendly!	$43,646	$364	31%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (181)
Historic House near Paso Robles, Pool & Hot Tub	$63,250	$259	63%	4	2	2	$220	✅	✅	✅	Y / Y	⭐️ 5 (122)
Spacious Family Oasis w/ Pool & Hot Tub Retreat	$96,657	$484	51%	4	3	1	$299	✅	✅	✅	Y / Y	⭐️ 5 (140)
Amazing! Wild Oaks Retreat, Pool,Spa, GameRoom, EV	$135,142	$681	53%	4	2	3	$375	✅	✅	❌	Y / Y	⭐️ 5 (69)
Charming 4 bedroom home located close to downtown!	$59,028	$392	40%	4	1.5	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (96)
Serenity House Getaway	$49,125	$203	62%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Casa Colina - 10 Persons	$90,305	$398	61%	4	2.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (54)
Luxurious, Modern Farmhouse in Wine Country	$109,442	$469	62%	4	3.5	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (61)
Central Private Home \| Great for Large Families	$124,950	$938	36%	4	3	3	$375	✅	✅	❌	Y / Y	⭐️ 5 (39)
Hilltop Oasis, 4 Beds, Striking Views & Game Room	$50,783	$282	44%	4	2	1	$179	❌	❌	✅	Y / Y	⭐️ 5 (74)
Peaceful & Modern \| Sleeps 9 w/ Kids Room	$68,930	$376	46%	4	3	1	$259	❌	❌	✅	Y / Y	⭐️ 5 (97)
Spacious 4BR RanchHome w/2FirePits Tesla Charger	$90,087	$374	63%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (154)
Luxe French Wine Country Retreat, 1.3-Acre Escape	$102,592	$481	57%	4	2.5	2	$280	❌	✅	✅	Y / Y	⭐️ 5 (76)
Villa di Lupercio 4 bedroom wine country estate	$161,944	$838	52%	4	3	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (55)
Hidden Oaks Farmhouse by AvantStay \| Hot Tub, Deck	$68,888	$286	59%	4	2.5	2	$395	✅	✅	❌	Y / Y	⭐️ 5 (42)
Renata's Retreat	$112,913	$730	41%	4	2.5	1	$336	✅	✅	✅	Y / Y	⭐️ 5 (61)
Sunrise Estate	$83,408	$430	51%	4	3.5	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (43)
Gorgeous Hilltop Oasis with Pool and Expansive Views	$178,302	$723	67%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (193)
Oak-Studded Retreat in Hills of Wine Country	$74,445	$502	35%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Coastal Ranch With Pool, Hot tub & Ocean Peak	$203,177	$872	63%	4	3.5	3	$350	✅	✅	❌	Y / Y	⭐️ 5 (76)
The Shire at Baggins Hill with Spa and Firepit!	$95,434	$500	50%	4	3	1	$258	❌	✅	❌	Y / Y	⭐️ 5 (22)
Ideal for Large Groups Creekside Cottage	$157,448	$556	77%	4	2	2	$285	❌	❌	❌	Y / Y	⭐️ 5 (145)
Mid-Century Modern Ranch, Cowboy Comfort	$51,616	$452	30%	4	3	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (33)
The Rocks: Gourmet Kitchen, Hot Tub, Wine Country	$117,964	$346	92%	4	2	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (56)
Luxe 4BR \| Balcony \| Washer/Dryer	$46,775	$426	30%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4 (29)
Luxury Mountain View Retreat Pool/jacuzzi	$128,671	$770	45%	4	2.5	2	$340	✅	✅	❌	Y / Y	⭐️ 5 (134)
Casa Balboa - Wine Country Relaxing Get-Away	$49,898	$550	21%	4	3	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (24)
Ridge View-Spa and Spectacular Views!	$84,882	$503	45%	4	3	1	$310	❌	✅	❌	Y / Y	⭐️ 5 (12)
Home Sweet Home	$64,386	$357	47%	4	2.5	1	$181	❌	❌	✅	Y / Y	⭐️ 5 (31)
Aterno Estate & Vineyard, Main House	$95,754	$1,016	25%	4	3.5	2	$500	❌	❌	❌	N / Y	⭐️ 5 (10)
Hilltop Vistas- Private Pool, Wine Fridge, Views!	$98,947	$458	57%	4	3.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (21)
The Old Valley Oak	$65,333	$608	28%	4	2	1	$200	❌	❌	✅	N / Y	⭐️ 4.5 (19)
Bright & beautiful 4 bedroom home close to town!	$48,028	$479	23%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 4 (7)
Sunset View Luxury Living on 5 Picturesque Acres	$137,792	$724	52%	4	3.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
4 Bed Home Under Canopy of Oaks w/Family Game Room	$80,428	$365	59%	4	2	2	$179	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
ONX Wines - Briarwood Cottage	$175,473	$835	57%	4	4.5	2	$375	❌	❌	❌	Y / N	⭐️ 5 (20)
HillsideWineEscape/HotTub/EVcharger/3King2fullBeds	$103,615	$440	63%	4	3	2	$295	❌	✅	✅	Y / Y	⭐️ 5 (71)

Return Metrics

416.97% 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)	$46,284	$92,569	$138,853	$185,138	$231,423	$462,846	$1,388,539
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	$116	$237	$360	$488	$619	$1,338	$5,554
Total Return	$46,401	$92,806	$139,214	$185,627	$232,043	$464,185	$1,394,094

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

416.97%

Payback Period Days

Return on Investment

418.03%

8035 Santa Rosa Rd Atascadero, California, 93422

4 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Uday

$120,677

Annual Revenue

BNBCalc predicts this property will get $530 per night with 49% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$96,363

Avg annual revenue

49%

Avg occupancy rate

$530

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

$45k

$95k

$150k

$205k

$46,285

Profit

Revenue

$120,677

Operating Expenses

$27,688

Operating Income

$92,989

Net Effective Rent

$46,704

Profit (Cash Flow)

$46,285

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

416.97%

Payback Period Days