Mammoth Lakes, CA · 3 bedroom
3-bedroom Airbnb revenue in Mammoth Lakes
A 3-bedroom short-term rental in Mammoth Lakes models at $73,200 of gross annual revenue — $352 a night at 57% occupancy, or about $49,776 after modelled operating costs.
Gross annual revenue
$73,200
Nightly rate
$352
Occupancy
57%
Revenue per bedroom
$24,400
How size changes the numbers here
| Size | Nightly rate | Occupancy | Annual revenue |
|---|---|---|---|
| 2 bedroom | $296 | 56% | $60,900 |
| 3 bedroom (this page) | $352 | 57% | $73,200 |
| 4 bedroom | $444 | 55% | $89,500 |
Bedroom bands are modelled from the Mammoth Lakes market average using size multipliers (a 2-bedroom prices at 84% of a 3-bedroom, a 4-bedroom at 126%), with a small occupancy penalty on larger homes. Operating costs are modelled at 32% of gross revenue for a nightly rental (cleaning, supplies, utilities, platform fees, maintenance, insurance) and 14% for a monthly rental. Financing assumes a 25% down payment and a 30-year loan at 7%. These are planning assumptions, not quotes — replace them with your own numbers.
Want a second opinion on your property?
Send us the address and we will tell you what we think it can do, what the local rules require, and whether co-hosting makes sense for you.