BNBCalc Short Term Rental Investment Analysis 1762 Conrad Ave, San Jose, CA 95124

5 bed • 3 bath • 15 guests • $3,248,000

BNB

Calc

Annual Revenue

$91,249

Profit (Cash Flow)

-$153,393

Cap Rate

2.0%

Annual Revenue

$91,249

AirDNA projects $581/night at 43% occupancy ($91,248). Airbtics projects $562/night at 58% occupancy ($119,054). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 43% occupancy rate, $581 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,904	$121,284	$179,043	$255,188
Occupancy	38%	65%	74%	79%
Nightly Rate	$367	$498	$641	$861

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5BR Home Modern & Spacious for Business & Family	$157,990	$495	82%	5	4	2	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Spacious 5 Bedroom Home! Free WI-FI! AC and HEAT!	$73,070	$276	69%	5	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (69)
Beautiful 3500+ SqFt Willow Glen. High ceilings	$90,935	$501	49%	5	4	3	$269	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Almaden Valley Mansion	$113,742	$830	35%	5	6	2	$400	❌	❌	❌	Y / Y	⭐️ 4.7 (64)
Spectacular Estate: Panoramic Los Gatos Views	$167,058	$588	76%	5	4	4	$350	❌	✅	✅	Y / Y	⭐️ 5 (28)
West San Jose~5 bedroom 3 bath~near Valley Medical	$101,738	$333	79%	5	3	28	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
M&J @ Spacious 5B3B SFH nr Apple Park * AC \| 3897	$78,771	$327	62%	5	3	2	$260	❌	❌	✅	Y / Y	⭐️ 4.6 (13)
2 House \| 6 Bed Spacious Home	$178,006	$659	69%	5	5	1	$250	❌	❌	❌	Y / N	⭐️ 5 (2)
SantaClara Cozy Entire 5Br Home	$62,383	$472	35%	5	2	2	$189	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

-20.18% 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)	-$153,393	-$306,786	-$460,179	-$613,573	-$766,966	-$1,533,932	-$4,601,798
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,598,400	$2,598,400	$2,598,400	$2,598,400	$2,598,400	$2,598,400	$2,598,400
Down Payment	$649,600	$649,600	$649,600	$649,600	$649,600	$649,600	$649,600
Property Appreciation	$97,440	$197,803	$301,177	$407,652	$517,322	$1,117,040	$4,635,748
Total Return	$3,192,046	$3,139,016	$3,088,997	$3,042,079	$2,998,355	$2,831,107	$3,281,949

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.18%

Cap Rate

2.02%

Return on Investment

-3.16%

1762 Conrad Ave San Jose, CA, 95124

5 bed • 3 bath • 15 guests

Purchase Price

Est. $15,579/mo

This property is for sale!

Contact Agent

San Jose

Guide

Market

Guide

Market Data

-79

Airbnb Investor Score

-$153,393

Annual Profit

2.0%

Cap Rate

-20.2%

Cash on Cash

$91,249

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $581/night at 43% occupancy.Projected nightly rate is $562/night at 58% occupancy.

Occupancy Rate

Top 61% 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.

$113,416

Avg annual revenue

58%

Avg occupancy rate

$562

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

$100k

$140k

$180k

-$153,393

Profit

Revenue

$91,249

Operating Expenses

$25,542

Operating Income

$65,707

Mortgage & Taxes

$219,100

Profit (Cash Flow)

-$153,393

$759,790

Cash Investment

Down Payment

$649,600

Renos & Furnishing

$12,750

Closing Costs

$97,440

Total

$759,790

DSCR Ratio

Weak

0.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.18%

Cap Rate

2.02%

Return on Investment

-3.16%

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

$154,153

Deductible property tax

$32,155

Your total deduction

$476,927

Your adjusted annual income

$150,000 - $476,927 = -$326,927

Taxes on -$326,927 (30%)

-$98,078

Your old tax bill

$45,000

Your new tax bill

-$98,078

Estimated tax savings

$143,078

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: -