BNBCalc Short Term Rental Investment Analysis 110 El Verano, Vallejo, CA 94590

3 bed • 2 bath • 9 guests • $674,000

BNB

Calc

Annual Revenue

$44,742

Profit (Cash Flow)

-$20,220

Cap Rate

3.7%

Annual Revenue

$44,742

AirDNA projects $250/night at 49% occupancy ($44,742). Airbtics projects $172/night at 62% occupancy ($38,949). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, $250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,414	$37,503	$66,410	$95,439
Occupancy	53%	59%	81%	94%
Nightly Rate	$99	$166	$216	$266

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Reno Home in Vallejo CA central to SF & Napa	$65,991	$200	82%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Charming Victorian three bedroom apartment	$24,183	$100	58%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.4 (180)
~ Remodeled 1918 Historic CA Craftsman on a Park ~	$47,112	$218	57%	3	2	2	$215	❌	❌	❌	Y / Y	⭐️ 5 (43)
Home Getaway w/ Unique 🔥Fire Pit. Near Napa & SF	$38,770	$321	33%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (37)
Victoria three bedroom one bath	$23,124	$99	52%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.4 (151)
Whole house! Cute! Vallejo San Francisco Bay Area	$38,270	$92	94%	3	1	5	$170	❌	❌	❌	Y / N	⭐️ 4.8 (14)
Cozy Home w/ Private Backyard	$76,860	$210	100%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Magical 3/2bath renovated townhome with sofa bed	$57,218	$133	80%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (10)
Vallejo house upstairs	$19,581	$89	60%	3	1	2	$59	❌	❌	✅	N / N	⭐️ 0 (0)

Return Metrics

-12.36% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$20,220	-$40,440	-$60,660	-$80,880	-$101,100	-$202,200	-$606,601
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$539,200	$539,200	$539,200	$539,200	$539,200	$539,200	$539,200
Down Payment	$134,800	$134,800	$134,800	$134,800	$134,800	$134,800	$134,800
Property Appreciation	$20,220	$41,046	$62,497	$84,592	$107,350	$231,799	$961,974
Total Return	$673,999	$674,606	$675,837	$677,712	$680,250	$703,599	$1,029,373

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.36%

Cap Rate

3.74%

Return on Investment

4.04%

110 El Verano Vallejo, CA, 94590

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,233/mo

This property is for sale!

Contact Agent

Vallejo

Zoning

Laws

-43

Airbnb Investor Score

-$20,220

Annual Profit

3.7%

Cap Rate

-12.4%

Cash on Cash

$44,742

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $250/night at 49% occupancy.Projected nightly rate is $172/night at 62% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$40,347

Avg annual revenue

62%

Avg occupancy rate

$172

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

$10k

$35k

$55k

$80k

-$20,220

Profit

Revenue

$44,742

Operating Expenses

$19,497

Operating Income

$25,246

Mortgage & Taxes

$45,466

Profit (Cash Flow)

-$20,220

$163,520

Cash Investment

Down Payment

$134,800

Renos & Furnishing

$8,500

Closing Costs

$20,220

Total

$163,520

DSCR Ratio

Weak

0.56

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.36%

Cap Rate

3.74%

Return on Investment

4.04%

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

$31,989

Deductible property tax

$6,673

Your total deduction

$88,165

Your adjusted annual income

$150,000 - $88,165 = $61,835

Taxes on $61,835 (30%)

$18,550

Your old tax bill

$45,000

Your new tax bill

$18,550

Estimated tax savings

$26,450

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: Yes

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: -