BNBCalc Short Term Rental Investment Analysis 1668 Juanita Ave, San Jose, CA 95125

5 bed • 2 bath • 15 guests • $1,988,000

BNB

Calc

Annual Revenue

$152,950

Profit (Cash Flow)

-$14,718

Cap Rate

6.0%

Annual Revenue

$152,950

AirDNA projects $722/night at 58% occupancy ($152,949). Airbtics projects $460/night at 62% occupancy ($104,167). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $722 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,849	$110,797	$146,568	$230,645
Occupancy	43%	75%	77%	79%
Nightly Rate	$303	$385	$485	$748

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming House in San Jose Evergreen 5Br/3Bt 8Bed	$83,854	$272	66%	5	3	1	$275	❌	❌	❌	Y / Y	⭐️ 4.5 (196)
Central San Jose, SJC Airport, Diridon	$82,865	$213	88%	5	2	1	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (303)
Family friendly 5BR house w/backyard +playground	$102,559	$337	74%	5	2	2	$295	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Fancy 5bd/3bath house in Center of Silicon Valley	$128,016	$428	78%	5	3	3	$190	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Beautiful 3500+ SqFt Willow Glen. High ceilings	$67,807	$504	36%	5	4	3	$269	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
5BR/3BA Family Friendly Home in San Jose	$113,444	$371	77%	5	3	2	$300	❌	❌	✅	Y / Y	⭐️ 4.7 (55)
Spacious 5 Bedroom Home! Free WI-FI! AC and HEAT!	$84,037	$292	76%	5	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (69)
935 Grand House 5B3B DT San Jose	$118,569	$399	79%	5	3	3	$210	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-3.13% 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)	-$14,718	-$29,436	-$44,154	-$58,872	-$73,590	-$147,180	-$441,542
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,590,400	$1,590,400	$1,590,400	$1,590,400	$1,590,400	$1,590,400	$1,590,400
Down Payment	$397,600	$397,600	$397,600	$397,600	$397,600	$397,600	$397,600
Property Appreciation	$59,640	$121,069	$184,341	$249,511	$316,636	$683,705	$2,837,397
Total Return	$2,032,921	$2,079,633	$2,128,187	$2,178,639	$2,231,046	$2,524,524	$4,383,855

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.13%

Cap Rate

Return on Investment

13.72%

1668 Juanita Ave San Jose, CA, 95125

5 bed • 2 bath • 15 guests

Purchase Price

Est. $9,535/mo

This property is for sale!

Contact Agent

San Jose

Guide

Market

Guide

Market Data

Airbnb Investor Score

-$14,718

Annual Profit

6.0%

Cap Rate

-3.1%

Cash on Cash

$152,950

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $722/night at 58% occupancy.Projected nightly rate is $460/night at 62% occupancy.

Occupancy Rate

Top 61% 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.

$97,332

Avg annual revenue

62%

Avg occupancy rate

$460

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

$65k

$85k

$105k

$130k

-$14,718

Profit

Revenue

$152,950

Operating Expenses

$33,563

Operating Income

$119,386

Mortgage & Taxes

$134,104

Profit (Cash Flow)

-$14,718

$469,740

Cash Investment

Down Payment

$397,600

Renos & Furnishing

$12,500

Closing Costs

$59,640

Total

$469,740

DSCR Ratio

Weak

0.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.13%

Cap Rate

Return on Investment

13.72%

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

$94,353

Deductible property tax

$19,681

Your total deduction

$213,391

Your adjusted annual income

$150,000 - $213,391 = -$63,391

Taxes on -$63,391 (30%)

-$19,017

Your old tax bill

$45,000

Your new tax bill

-$19,017

Estimated tax savings

$64,017

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -