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 1415 Earl St, Napa, CA, 94559

4 bed • 3 bath • 12 guests • $1,349,400

BNB

Calc

Annual Revenue

$169,104

Profit (Cash Flow)

$120,082

Cap Rate

9.9%

Annual Revenue

$169,104

AirDNA projects $604/night at 78% occupancy ($172,073). Airbtics projects $759/night at 61% occupancy ($169,104). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $759 rate per night.

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

Percentiles25%50%75%90%
Revenue$104,095$167,765$262,817$354,511
Occupancy50%58%77%88%
Nightly Rate$565$781$919$1,071

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
Only One block to Downtown Napa! Non-Hosted
$154,555
$782
54%
424$350❌❌❌Y / Y⭐️ 5 (136)
A Peaceful home in the heart of Napa Valley
$286,026
$865
89%
441$250❌❌❌Y / Y⭐️ 5 (294)
Come and Visit the Valley Sleeps 4 to 8 Guests
$173,955
$479
99%
432$175❌❌❌Y / Y⭐️ 5 (512)
Come and Visit the Valley Sleeps 4 to 8 Guests
$138,845
$386
98%
432$175❌❌❌Y / Y⭐️ 5 (122)
Wine Makers Estate*Hot Tub*6 Blocks Downtown Napa!
$171,082
$789
59%
424$350❌✅❌Y / Y⭐️ 5 (125)
The Main Street House - Designer Napa Home
$194,390
$719
73%
434$325❌❌✅Y / Y⭐️ 5 (121)
Napa Vacation Bungalow - Walk to BottleRock!
$186,266
$658
77%
42.54$250❌✅✅Y / Y⭐️ 5 (111)
Crown Jewel of Napa, Stunning Villa by Downtown .
$152,561
$917
45%
432$320❌❌❌Y / Y⭐️ 5 (66)
Harvest Lane Vacation Villa
$240,096
$820
80%
433$250❌✅✅Y / Y⭐️ 5 (107)
Sonoma Vineyard Estate, Pool, Spa, Bikes
$339,969
$946
98%
443$300✅✅✅Y / Y⭐️ 5 (256)
Winemakers Vineyard Farm House
$135,296
$927
37%
443$295❌✅❌Y / Y⭐️ 5 (27)
4500 Sq. Ft. Home/Vineyard In Prime Sonoma/Napa
$278,147
$911
83%
442$350✅✅❌Y / Y⭐️ 5 (319)
“ART house” 10 min to napa/hilltop views/pooltable
$72,182
$378
50%
42.52$250✅❌✅Y / Y⭐️ 5 (208)
4 BD/4 BA Modern Lux Sonoma Home w/ Game Room+BBQ
$64,397
$531
32%
442$275✅❌❌Y / Y⭐️ 4.5 (208)
Wine Country Escape with 4 King beds & hot tub!
$118,713
$577
56%
43.55$225❌✅❌Y / Y⭐️ 5 (108)
Sophisticated 4Br/4Ba Estate w/ Pool
$219,553
$1,323
45%
443$330✅❌✅Y / Y⭐️ 5 (195)
Sonoma Wine Country Madison Escape TOT #2380N
$81,394
$277
78%
422$165❌❌✅Y / Y⭐️ 5 (258)
Private & peaceful 3 acres, 50ft pool & spa
$181,474
$1,017
48%
433$350✅✅❌Y / Y⭐️ 5 (15)
Syrah by AvantStay | Private Pool + Patio
$179,121
$911
51%
441$500✅❌❌Y / Y⭐️ 5 (39)
El Mirador: Wine Country Getaway, Luxury, Spa-like
$219,075
$1,176
50%
444$425✅❌✅Y / Y⭐️ 5 (24)
House on Broadway at the Plaza!
$197,839
$613
88%
432$400✅❌❌Y / Y⭐️ 5 (209)
Above it All in Napa
$70,477
$774
24%
442$225✅❌❌Y / Y⭐️ 4.8 (230)
Gorgeous Napa County 4 Bedrooms & 4.5 Bathrooms
$98,835
$490
54%
44.53$395❌❌✅Y / Y⭐️ 5 (26)
Exceptional Wine Country Estate
$119,465
$578
56%
43.53$165✅✅✅Y / Y⭐️ 5 (201)
Great Value in the Wine Country Pool/Hot tub 3K 1Q
$109,847
$554
54%
424$350✅✅✅Y / Y⭐️ 5 (63)
Lavender house near Napa and San Francisco
$48,122
$225
56%
42.52$199❌❌✅Y / Y⭐️ 4.5 (56)
Deluxe Sonoma Retreat Pool & Spa
$178,860
$853
57%
42.52$300✅✅✅Y / Y⭐️ 5 (24)
Vallejo Home w/ Spacious Deck, Hot Tub & Views
$73,811
$348
50%
433$279❌✅✅Y / Y⭐️ 4.5 (57)
Cozy home very close to Napa - 10 miles! Pets ok
$94,160
$374
65%
421$300❌❌✅Y / Y⭐️ 5 (151)
The Cypress Bungalows
$176,211
$569
80%
433$450✅✅✅Y / Y⭐️ 5 (23)
Theodor House
$120,440
$782
42%
432$225❌✅❌Y / Y⭐️ 5 (147)
Large Charming Home Surrounded by a Vineyard
$138,749
$671
56%
42.52$200✅✅✅Y / Y⭐️ 5 (124)
C+C Meadows | 5 acres, 4 Bedroom Resort living
$312,813
$994
83%
44.53$350✅✅❌Y / Y⭐️ 5 (18)
Gorgeous 4BD w/Pool & Spa; 5 mins to Sonoma Square
$275,875
$1,060
67%
43.54$615✅✅❌Y / Y⭐️ 5 (21)
Vineyard in the Valley
$157,715
$1,564
26%
44.52$200✅✅❌Y / Y⭐️ 5 (56)
4BD House with Pool, Close to Sonoma Plaza
$143,269
$610
64%
423$350✅❌❌Y / Y⭐️ 5 (238)
Sonoma Retreat as featured on CBS's Staycation
$306,313
$1,372
61%
454$0✅✅❌Y / Y⭐️ 5 (97)
Sonoma Retreat: Wine Countrys Luxury Retreat
$177,865
$785
61%
42.52$400✅✅❌Y / Y⭐️ 5 (45)
Villa w/Pool, Guest House and Bikes in Prime Area
$169,471
$781
59%
432$250✅❌❌Y / Y⭐️ 5 (65)
Sonoma Oasis 5 min to Sonoma Square Pool/Spa
$220,455
$984
61%
433$350✅✅❌Y / Y⭐️ 5 (165)

Return Metrics

37.39% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$120,081$240,163$360,245$480,326$600,408$1,200,816$3,602,450
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,079,520$1,079,520$1,079,520$1,079,520$1,079,520$1,079,520$1,079,520
Down Payment$269,880$269,880$269,880$269,880$269,880$269,880$269,880
Property Appreciation$40,482$82,178$125,125$169,361$214,924$464,080$1,925,947
Total Return$1,509,963$1,671,741$1,834,770$1,999,088$2,164,732$3,014,297$6,877,798

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

37.39%

Cap Rate

9.88%

Return on Investment

54.13%

property-location

1415 Earl St Napa, California, 94559

4 bed • 3 bath • 12 guests

Est. $6,472/mo

Agent

Inquire about this property

Contact Agent

$1,349,400

Zestimate

Napa

Zoning


Laws

147

Airbnb Investor Score

$42,414

Annual Profit

9.9%

Cap Rate

37.4%

Cash on Cash

$169,104

Annual Revenue

BNBCalc predicts this property will get $759 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Top 44% of comparables

Top 53% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$169,442

Avg annual revenue

61%

Avg occupancy rate

$759

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

$45k

$145k

$240k

$340k

Sign up to see the data on 40 all comparables

$120,082

Profit

Revenue

$169,104

Operating Expenses

$35,664

Operating Income

$133,441

Mortgage & Taxes

$13,359

Profit (Cash Flow)

$120,082

$280,630

Cash Investment

Down Payment

$269,880

Renos & Furnishing

$10,750

Total

$280,630

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

37.39%

Cap Rate

9.88%

Profit (Cummulative)

$120,082

$1,079,520

$10,750

$40,482

$0

Total Gain

$173,820

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

$64,044

Deductible property tax

$13,359

Your total deduction

$92,752

Your adjusted annual income

$150,000 - $92,752 = $57,248


Taxes on $57,248 (30%)

$17,174

Your old tax bill

$45,000

Your new tax bill

$17,174


Estimated tax savings

$27,826

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:

5,885 sqft

Year built:

1900

Size:

2,346 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Radiant Floor, Fireplace(s), Central

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 5,885 sqft
  • Building area: 2,346 sqft
  • Garage: Yes
  • Heating: Radiant floor, fireplace(s), central
  • Pool: No
  • Fireplaces: 1
  • Basement: No
  • Cooling: Ceiling Fan(s)
  • View: -
  • Parking: No Garage, Garage Door Opener, Covered, Alley Access
  • Amenities: Tankless Water Heater, Microwave, Gas Water Heater, Gas Cooktop, Free-Standing Refrigerator, Free-Standing Gas Oven, Disposal, Built-In Gas Oven
  • Price per square foot: $575

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 003126002000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $134,646
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $1,349,400


Schools

  • Middle School: Redwood Middle School with 3/10 star rating
  • High School: Napa High School with 5/10 star rating