BNBCalc Short Term Rental Investment Analysis 1036 E 23rd St, Oakland, CA 94606

2 bed • 1 bath • 6 guests • $2,800

BNB

Calc

Annual Revenue

$36,013

Profit (Cash Flow)

$17,462

Cap Rate

630.4%

Annual Revenue

$36,013

AirDNA projects $176/night at 49% occupancy ($31,498). Airbtics projects $145/night at 68% occupancy ($36,013). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,335	$35,248	$55,764	$71,796
Occupancy	53%	67%	85%	91%
Nightly Rate	$102	$131	$168	$200

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful 2 bd Sanctuary by Lake Merritt w Parking!	$29,553	$149	49%	2	1	3	$175	❌	❌	❌	N / Y	⭐️ 4.8 (91)
2 Br/1Bath Bright-Spacious Flat-Lake Merritt	$63,723	$194	86%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (124)
Brand new 2 bedrooms near Lake Merritt	$24,868	$111	53%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Japanese Hut By The Lake	$27,670	$90	84%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (239)
The Moonlight Manor - 2 bedroom themed hideaway	$48,630	$162	72%	2	1	1	$60	❌	❌	❌	N / N	⭐️ 5 (165)
Bright and Spacious 2 Bedroom Apt. Family Friendly	$38,316	$171	56%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Charming Private Apartment at Lake Merritt	$48,258	$114	99%	2	1	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (49)
Private Two-Bedroom Apartment Lake Merritt	$24,194	$99	62%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (39)
The Indigo House	$92,087	$264	91%	2	3	5	$175	❌	❌	❌	Y / Y	⭐️ 5 (37)
★2BR Near Lake Merritt & Bart. Self-Checkin. WiFi!	$14,083	$99	34%	2	1	28	$100	❌	❌	❌	Y / Y	⭐️ 4.4 (43)

Return Metrics

253.29% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,462	$34,924	$52,387	$69,849	$87,312	$174,624	$523,874
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,240	$2,240	$2,240	$2,240	$2,240	$2,240	$2,240
Down Payment	$560	$560	$560	$560	$560	$560	$560
Property Appreciation	$84	$170	$259	$351	$445	$962	$3,996
Total Return	$20,346	$37,895	$55,447	$73,001	$90,558	$178,387	$530,670

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

253.29%

Cap Rate

630.4%

Return on Investment

254.91%

1036 E 23rd St Oakland, CA, 94606

2 bed • 1 bath • 6 guests

Purchase Price

Est. $13/mo

This property is for sale!

Contact Agent

Oakland

Guide

Zoning

Market

Guide

Laws

Market Data

6283

Airbnb Investor Score

$17,462

Annual Profit

630.4%

Cap Rate

253.3%

Cash on Cash

$36,013

Annual Revenue

BNBCalc predicts this property will get $145 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$41,138

Avg annual revenue

68%

Avg occupancy rate

$145

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

$15k

$40k

$65k

$95k

$17,462

Profit

Revenue

$36,013

Operating Expenses

$18,362

Operating Income

$17,651

Mortgage & Taxes

$189

Profit (Cash Flow)

$17,462

$6,894

Cash Investment

Down Payment

$560

Renos & Furnishing

$6,250

Closing Costs

$84

Total

$6,894

DSCR Ratio

Strong

93.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

253.29%

Cap Rate

630.4%

Return on Investment

254.91%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$133

Deductible property tax

$28

Your total deduction

-$16,323

Your adjusted annual income

$150,000 - -$16,323 = $166,323

Taxes on $166,323 (30%)

$49,897

Your old tax bill

$45,000

Your new tax bill

$49,897

Estimated tax savings

-$4,897

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -