BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 110 Cloud View Rd, Sausalito, CA 94965

3 bed β€’ 3 bath β€’ 9 guests β€’ $2,987,000

BNB

Calc

Annual Revenue

$92,166

Profit (Cash Flow)

-$134,989

Cap Rate

2.2%

Annual Revenue

$92,166

AirDNA projects $544/night at 39% occupancy ($77,490). Airbtics projects $407/night at 62% occupancy ($92,165). Airbtics predicts this property will perform in the 59% revenue percentile

BNB Calc projects a 62% occupancy rate, $407 rate per night.

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

Percentiles25%50%75%90%
Revenue$72,102$79,849$104,392$115,729
Occupancy39%60%85%96%
Nightly Rate$293$332$450$550

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cozy home by the Bay!

No image available

$79,826
$289
69%
322$150βŒβŒβœ…Y / Y⭐️ 4.7 (66)
Modern Sausalito home minutes from San Francisco

No image available

$38,255
$268
39%
327$0❌❌❌Y / Y⭐️ 5 (2)
Stunning SF / Bay View

No image available

$151,890
$415
100%
314$0βŒβŒβœ…Y / Y⭐️ 4.8 (18)
Sausalito Mediterranean View House

No image available

$104,392
$332
85%
3231$175βŒβœ…βœ…Y / Y⭐️ 4.6 (18)
Sausalito Views of SF Skyline

No image available

$102,951
$293
96%
3330$0βŒβœ…βœ…Y / Y⭐️ 4.8 (4)
City View House

No image available

$106,689
$486
60%
3210$0❌❌❌Y / Y⭐️ 5 (2)
Custom Home with Water Views, Easy Walk to Town

No image available

$72,102
$328
60%
3330$200❌❌❌Y / Y⭐️ 5 (3)

Return Metrics

-19.4% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$134,989-$269,978-$404,968-$539,957-$674,947-$1,349,894-$4,049,684
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,389,600$2,389,600$2,389,600$2,389,600$2,389,600$2,389,600$2,389,600
Down Payment$597,400$597,400$597,400$597,400$597,400$597,400$597,400
Property Appreciation$89,610$181,908$276,975$374,894$475,751$1,027,278$4,263,233
Total Return$2,941,620$2,898,929$2,859,007$2,821,936$2,787,804$2,664,383$3,200,548

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-19.4%

Cap Rate

2.22%

Return on Investment

-2.3%

property-location

110 Cloud View Rd Sausalito, CA, 94965

3 bed β€’ 3 bath β€’ 9 guests

Est. $14,327/mo

Agent

This property is for sale!

Contact Agent

-75

Airbnb Investor Score

-$134,989

Annual Profit

2.2%

Cap Rate

-19.4%

Cash on Cash

$92,166

Annual Revenue

This property is projected to be in the top 59% revenue percentile compared to similar properties nearby.
Projected nightly rate is $544/night at 39% occupancy.Projected nightly rate is $407/night at 62% occupancy.

Top 57% of comparables

Top 34% of comparables


Seasonality

Sign up to view the full seasonality chart

9

Airbnb Comparables

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

$86,164

Avg annual revenue

62%

Avg occupancy rate

$407

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$75k

$110k

$155k

Sign up to see the data on 9 all comparables

-$134,989

Profit

Revenue

$92,166

Operating Expenses

$25,662

Operating Income

$66,504

Mortgage & Taxes

$201,494

Profit (Cash Flow)

-$134,989

$695,760

Cash Investment

Down Payment

$597,400

Renos & Furnishing

$8,750

Closing Costs

$89,610

Total

$695,760

DSCR Ratio

Weak

0.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-19.4%

Cap Rate

2.22%

Profit (Cummulative)

-$134,989

$2,389,600

$8,750

$89,610

$0

Total Gain

-$16,035

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

$141,766

Deductible property tax

$29,571

Your total deduction

$432,114

Your adjusted annual income

$150,000 - $432,114 = -$282,114


Taxes on -$282,114 (30%)

-$84,634

Your old tax bill

$45,000

Your new tax bill

-$84,634


Estimated tax savings

$129,634

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: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -