BNBCalc Short Term Rental Rental Arbitrage Analysis 1080 Jones St, Berkeley, CA, 94710

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$36,291

Profit (Cash Flow)

-$14,027

Cash on Cash Return

-322.5%

Annual Revenue

$36,291

AirDNA projects $148/night at 73% occupancy ($39,460). Airbtics projects $138/night at 72% occupancy ($36,290). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 72% occupancy rate, $138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,222	$36,594	$44,565	$52,325
Occupancy	64%	68%	78%	86%
Nightly Rate	$135	$139	$147	$157

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
North Berkeley Chic	$53,790	$148	95%	1	2	4	$135	❌	❌	❌	Y / Y	⭐️ 5 (243)
LOVELY PRIVATE SUITE W/GARDEN	$34,333	$135	64%	1	1	3	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (199)
Yvette and Mike's Garden Cottage	$43,346	$135	79%	1	1	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (126)
Lovely Suite in Walkable & Convenient Neighborhood	$32,637	$95	86%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (49)
Ruby's beautiful, private, garden apt.	$38,584	$153	65%	1	1	4	$125	❌	❌	❌	N / Y	⭐️ 4.9 (404)
Berkeley apartment -- snug and private.	$25,798	$89	75%	1	1	10	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (79)
Cottage Sueños in North Berkeley	$32,590	$135	64%	1	1	14	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (186)
Berkeley Casita	$51,529	$202	68%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (22)
Stylish & Cozy Berkeley Home, Great Location!	$35,840	$144	68%	1	1	14	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
"Sunny 1BR Oasis: Walk to Eateries, Near UC & SF"	$34,904	$147	63%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.9 (25)

Return Metrics

-322.46% 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)	-$14,027	-$28,054	-$42,081	-$56,108	-$70,135	-$140,271	-$420,814
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	-$14,027	-$28,054	-$42,081	-$56,108	-$70,135	-$140,271	-$420,814

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-322.46%

Payback Period Days

Return on Investment

-322.46%

1080 Jones St Berkeley, California, 94710

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,698

Zestimate

Berkeley

Zoning

Laws

$36,291

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $148/night at 73% occupancy.Projected nightly rate is $138/night at 72% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 71% of comparables

Seasonality

10 Airbnb Comparables

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

$38,335

Avg annual revenue

72%

Avg occupancy rate

$138

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

$25k

$35k

$45k

$55k

-$14,027

Profit

Revenue

$36,291

Operating Expenses

$16,718

Operating Income

$19,573

Net Effective Rent

$33,600

Profit (Cash Flow)

-$14,027

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-322.46%

Payback Period Days