BNBCalc Short Term Rental Investment Analysis 15 Lincoln Park, San Anselmo, CA 94960

3 bed • 1 bath • 9 guests • $1,399,000

BNB

Calc

Annual Revenue

$83,166

Profit (Cash Flow)

-$35,698

Cap Rate

4.2%

Annual Revenue

$83,166

AirDNA projects $414/night at 55% occupancy ($83,166). Airbtics projects $382/night at 74% occupancy ($103,247). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $414 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$74,580	$93,028	$142,530	$197,539
Occupancy	66%	73%	80%	96%
Nightly Rate	$297	$332	$468	$544

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Scenic Sequoia: A Chic California Hillside Retreat	$117,470	$621	49%	3	3	3	$290	❌	❌	❌	N / N	⭐️ 5 (102)
San Anselmo Home with Remodeled Master Suite!	$90,473	$242	96%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (82)
Stunning Treetop Home	$87,851	$320	72%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
Magnificent Canyon View, Huge Deck, Outdoor Dining	$108,092	$345	81%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (162)
Parisian Style Flat - walk to downtown	$61,128	$293	56%	3	2	3	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Modern Home in Flats	$99,300	$408	64%	3	2	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (10)
Beautiful Sunny Home in the Heart of Marin	$141,286	$488	72%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Modern 3 bedroom home with bay and Mt Tam views	$71,370	$260	75%	3	3	28	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Gorgeous Home in the Trees & Walk to Downtown	$116,999	$309	100%	3	2	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (6)
Hill Top Spa Retreat	$153,017	$536	78%	3	3	2	$40	✅	✅	❌	Y / Y	⭐️ 5 (4)

Return Metrics

-10.81% 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)	-$35,697	-$71,395	-$107,092	-$142,790	-$178,488	-$356,976	-$1,070,929
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,119,200	$1,119,200	$1,119,200	$1,119,200	$1,119,200	$1,119,200	$1,119,200
Down Payment	$279,800	$279,800	$279,800	$279,800	$279,800	$279,800	$279,800
Property Appreciation	$41,970	$85,199	$129,725	$175,586	$222,824	$481,139	$1,996,740
Total Return	$1,405,272	$1,412,803	$1,421,632	$1,431,796	$1,443,336	$1,523,162	$2,324,810

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.81%

Cap Rate

4.19%

Return on Investment

6.06%

15 Lincoln Park San Anselmo, CA, 94960

3 bed • 1 bath • 9 guests

Purchase Price

Est. $6,710/mo

This property is for sale!

Contact Agent

-34

Airbnb Investor Score

-$35,697

Annual Profit

4.2%

Cap Rate

-10.8%

Cash on Cash

$83,166

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $414/night at 55% occupancy.Projected nightly rate is $382/night at 74% occupancy.

Occupancy Rate

Top 81% 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.

$104,698

Avg annual revenue

74%

Avg occupancy rate

$382

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

$60k

$90k

$120k

$155k

-$35,698

Profit

Revenue

$83,166

Operating Expenses

$24,492

Operating Income

$58,674

Mortgage & Taxes

$94,372

Profit (Cash Flow)

-$35,698

$330,020

Cash Investment

Down Payment

$279,800

Renos & Furnishing

$8,250

Closing Costs

$41,970

Total

$330,020

DSCR Ratio

Weak

0.62

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.81%

Cap Rate

4.19%

Return on Investment

6.06%

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

$66,398

Deductible property tax

$13,850

Your total deduction

$175,433

Your adjusted annual income

$150,000 - $175,433 = -$25,433

Taxes on -$25,433 (30%)

-$7,630

Your old tax bill

$45,000

Your new tax bill

-$7,630

Estimated tax savings

$52,630

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -