BNBCalc Short Term Rental Rental Arbitrage Analysis 1001 Harvey Drive, Walnut Creek, CA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$49,176

Profit (Cash Flow)

-$10,040

Cash on Cash Return

-152.1%

Annual Revenue

$49,176

AirDNA projects $117/night at 82% occupancy ($35,041). Airbtics projects $187/night at 72% occupancy ($49,176). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, $187 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,695	$49,762	$70,082	$82,860
Occupancy	59%	74%	84%	93%
Nightly Rate	$144	$179	$222	$237

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Serene guesthouse - simple/modern new construction	$58,550	$221	70%	2	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (72)
Cozy 2 Bedroom Guest Suite with Private Yard	$40,691	$135	80%	2	1	2	$115	❌	❌	❌	N / Y	⭐️ 5 (194)
Country Home Large Yard & Sun Room	$86,771	$236	93%	2	2.5	4	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Hidden Gem, Cozy Cottage, BART!	$49,899	$194	67%	2	1	2	$139	❌	❌	✅	Y / Y	⭐️ 5 (110)
Guest House, Downtown Walnut Creek	$32,508	$159	55%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (356)
Mt. Diablo view 2 Bedroom/ King & Queen Suite	$41,028	$115	95%	2	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (989)
2Br 1BA + Sm Dog	$53,099	$211	67%	2	1	5	$150	❌	❌	✅	Y / Y	⭐️ 5 (24)
Stylish Downtown Walnut Creek 2BR (The Almond)	$67,808	$229	78%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (80)
Downtown Walnut Creek Bungalow (The Oak)	$74,833	$231	86%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (75)
Oak Knoll Hideaway	$79,223	$225	94%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (291)
Red Brick Wall - Ranch style 2bd 2ba Walnut Creek	$39,173	$253	42%	2	2	7	$210	❌	❌	✅	Y / Y	⭐️ 5 (11)
Modern Living Steps From Downtown	$69,500	$209	88%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (147)
Spacious, secluded & new. Mins from downtown WC.	$70,421	$287	66%	2	2	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (11)
2-Story Gem: Luxe King Beds-Heated Floor-Fam Fave!	$54,516	$177	83%	2	1.5	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (268)
Stylish Downtown Walnut Creek	$61,123	$220	74%	2	1.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (35)
G2G - 2 Min Walk To Downtown Walnut Creek \|2BD 1BA	$72,389	$303	64%	2	1	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Entire Unit Pleasant Hill	$40,749	$140	76%	2	1	7	$250	❌	❌	✅	Y / Y	⭐️ 5 (41)
2 Bedroom + 1 Bathroom Cottage Home	$46,150	$145	84%	2	1	4	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Mid-Century Modern Home in Downtown Walnut Creek	$35,579	$179	51%	2	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (77)
Gorgeous Guest House with a Farmhouse Flair	$72,277	$228	85%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (165)
Cheerful 2 bedroom home in downtown concord	$46,040	$141	85%	2	1	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Modern farmhouse in the city	$62,525	$172	99%	2	1.5	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (61)
Beyond Secluded: 2bd 1ba in Walnut Creek	$34,766	$161	59%	2	1	14	$210	❌	❌	✅	Y / Y	⭐️ 5 (18)
Quiet 2 bedroom home!	$22,692	$124	50%	2	1.5	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (5)
Sleek & Comfy ~ New ~ Near Shops & Cafes	$42,192	$131	88%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (55)
🤎A Travelers Dream💤 Your 🏡 away from home King Bed	$48,867	$221	59%	2	2	5	$75	❌	❌	✅	Y / Y	⭐️ 5 (48)
New 1000SF Garden Cottage in Walnut Creek, CA	$45,012	$220	55%	2	1.5	4	$120	❌	❌	❌	Y / Y	⭐️ 5 (60)
Townhouse 2BD/1.5BA Walnut Creek	$37,148	$203	50%	2	2	27	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Central 2 bedroom townhome!	$45,155	$151	74%	2	1	3	$200	❌	❌	❌	Y / Y	⭐️ 4 (9)
Delightful two bedroom townhome!	$40,607	$139	74%	2	1	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (5)
Modern two bedroom townhome!	$26,890	$114	62%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
Pleasant Hill Unit	$37,477	$126	79%	2	1	6	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Creekside Cottage w/Deck, Near Downtown & Trail	$61,946	$214	76%	2	2	29	$160	❌	❌	❌	Y / Y	⭐️ 5 (34)
Country Lane Guesthouse. Alamo/Walnut Creek Border	$48,883	$162	82%	2	2	100	$140	✅	❌	❌	Y / Y	⭐️ 5 (45)
Stylish & Relaxing Gem: Walk to Downtown ~ New	$46,593	$134	95%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Pleasant two bedroom townhome!	$50,983	$170	80%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 2 (1)
Designer Luxury Walnut Creek Pool Hot TubParks	$54,726	$267	56%	2	2	28	$250	✅	✅	✅	Y / Y	⭐️ 4.5 (5)
Relaxation - 2bd 2ba Walnut Creek Ranch-style home	$55,963	$231	64%	2	2	14	$210	❌	❌	✅	Y / Y	⭐️ 5 (5)
Country Retreat #B Close to Everything	$36,892	$180	56%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4 (8)
Private ADU in Pleasant Hill	$29,096	$159	50%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (8)

Return Metrics

-152.12% 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)	-$10,040	-$20,080	-$30,121	-$40,161	-$50,202	-$100,404	-$301,214
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	-$10,040	-$20,080	-$30,121	-$40,161	-$50,202	-$100,404	-$301,214

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-152.12%

Payback Period Days

Return on Investment

-152.12%

1001 Harvey Dr Walnut Creek, California, 94597

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$49,176

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $117/night at 82% occupancy ($35,041.5). Airbtics projects $187/night at 72% occupancy ($49,176).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$50,518

Avg annual revenue

72%

Avg occupancy rate

$187

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

$45k

$65k

$90k

-$10,040

Profit

Revenue

$49,176

Operating Expenses

$18,393

Operating Income

$30,784

Net Effective Rent

$40,824

Profit (Cash Flow)

-$10,040

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-152.12%

Payback Period Days