BNBCalc Short Term Rental Investment Analysis 123 W Reed St, San Jose, CA 95110

4 bed • 4 bath • 12 guests • $1,680,000

BNB

Calc

Annual Revenue

$95,431

Profit (Cash Flow)

-$43,983

Cap Rate

4.1%

Annual Revenue

$95,431

AirDNA projects $257/night at 57% occupancy ($53,504). Airbtics projects $368/night at 71% occupancy ($95,430). Airbtics predicts this property will perform in the 57% revenue percentile

BNB Calc projects a 71% occupancy rate, $368 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$63,537	$78,728	$101,842	$153,814
Occupancy	66%	68%	72%	80%
Nightly Rate	$238	$267	$417	$596

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 4bed/3bath home in Willow Glen!	$61,795	$252	67%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (150)
Splash Pad	$253,820	$950	73%	4	4	3	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (154)
Spacious remodeled home close to all the best of San Jose!	$57,627	$235	67%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (156)
❤️of Downtown San Jose, Modern 4B/3B, freeparking	$79,917	$282	72%	4	3	4	$190	❌	❌	❌	Y / Y	⭐️ 5 (130)
Downtown Oasis with Heated Pool near Whole Foods	$103,343	$362	78%	4	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (267)
4B Whole house in Central San Jose	$35,992	$149	66%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (284)
SJ Castle - Retreat - Refresh - Relax	$142,703	$557	70%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (11)
Precious & Charming Home in the Heart of San Jose	$68,766	$249	65%	4	2	2	$235	❌	❌	❌	Y / N	⭐️ 4.7 (148)
Charming newly remodeled home 4 bedroom 3 bath	$77,540	$214	99%	4	3	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (60)
Newly Built, Luxury Living	$97,340	$436	61%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)

Return Metrics

-11.06% 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)	-$43,982	-$87,965	-$131,947	-$175,930	-$219,912	-$439,825	-$1,319,477
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$16,504	$34,026	$52,630	$72,380	$93,349	$219,263	$1,344,000
Down Payment	$336,000	$336,000	$336,000	$336,000	$336,000	$336,000	$336,000
Property Appreciation	$50,400	$102,312	$155,781	$210,854	$267,580	$577,779	$2,397,800
Total Return	$358,921	$384,373	$412,463	$443,305	$477,016	$693,217	$2,758,323

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.06%

Cap Rate

4.12%

Return on Investment

5.76%

123 W Reed St San Jose, CA, 95110

4 bed • 4 bath • 12 guests

Purchase Price

Est. $8,058/mo

This property is for sale!

Contact Agent

San Jose

Guide

Market

Guide

Market Data

-36

Airbnb Investor Score

-$43,982

Annual Profit

4.1%

Cap Rate

-11.1%

Cash on Cash

$95,431

Annual Revenue

BNBCalc predicts this property will get $368 per night with 71% occupancy, putting it in the top 57% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$97,884

Avg annual revenue

71%

Avg occupancy rate

$368

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

$35k

$105k

$180k

$255k

-$43,983

Profit

Revenue

$95,431

Operating Expenses

$26,086

Operating Income

$69,345

Mortgage & Taxes

$113,328

Profit (Cash Flow)

-$43,983

$397,400

Cash Investment

Down Payment

$336,000

Renos & Furnishing

$11,000

Closing Costs

$50,400

Total

$397,400

DSCR Ratio

Weak

0.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.06%

Cap Rate

4.12%

Return on Investment

5.76%

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

$79,735

Deductible property tax

$16,632

Your total deduction

$211,935

Your adjusted annual income

$150,000 - $211,935 = -$61,935

Taxes on -$61,935 (30%)

-$18,581

Your old tax bill

$45,000

Your new tax bill

-$18,581

Estimated tax savings

$63,581

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -