BNBCalc Short Term Rental Rental Arbitrage Analysis 2024 Prince St, Berkeley, CA, 94703

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$75,072

Profit (Cash Flow)

$14,913

Cash on Cash Return

234.8%

Annual Revenue

$75,072

AirDNA projects $203/night at 69% occupancy ($51,159). Airbtics projects $194/night at 73% occupancy ($51,725). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, $239 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,009	$49,512	$76,940	$96,114
Occupancy	62%	77%	86%	90%
Nightly Rate	$148	$172	$239	$284

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Quiet Retreat Near Berkeley Ashby BART Station	$55,671	$174	86%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (127)
Home away from home in Berkeley	$41,452	$166	67%	2	2	3	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (193)
Private Retreat in the Heart of Rockridge	$90,629	$278	88%	2	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
North Oakland / Berkeley Apartment	$42,656	$137	82%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (66)
Modern 2BR in Rockridge / Berkeley, Walkable	$52,883	$225	63%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (276)
Quiet, Comfortable, Clean & Well Appointed Flat	$51,065	$238	58%	2	2	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (55)
Convenient 2BD Near Bushrod & Berkeley w/ Parking	$32,585	$128	63%	2	1	2	$150	❌	❌	✅	Y / N	⭐️ 4.8 (41)
Spacious South Berkeley Apartment w/ Parking	$37,918	$170	58%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (153)
Art-filled Home w/Deck+Parking	$116,105	$346	91%	2	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (1)
Luxurious Temescal Retreat near UC-Berkeley	$98,253	$295	91%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (73)
BEST neighborhood in Berkeley Luxury Home	$77,053	$280	72%	2	1	1	$99	✅	❌	✅	Y / Y	⭐️ 5 (111)
Berkeley's BEST Home & Neighborhood Walk to UC	$87,116	$303	77%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (207)
Sunny Spacious House in Berkeley/Oakland Rockridge	$54,926	$222	66%	2	1	2	$108	❌	❌	✅	Y / Y	⭐️ 4.7 (158)
Scandi modern hideaway in walkable neighborhood	$82,290	$283	77%	2	1	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (65)
Spacious 2 Br Rockridge/Temescal	$38,384	$126	78%	2	1	2	$120	❌	❌	❌	N / Y	⭐️ 4.9 (259)
Light Filled Apartment Near UC Berkeley	$63,343	$243	70%	2	1	2	$98	❌	❌	❌	N / Y	⭐️ 4.9 (74)
Comfy 2BR Near UCB 8 Min Drive.	$45,069	$148	78%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (101)
Firepit \| BBQ \| Outdoor Dining \| near UC-Berkeley	$64,924	$243	73%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (131)
Charming 2 BD Home in the Heart of Bushrod	$38,196	$154	62%	2	1	2	$150	❌	❌	✅	N / N	⭐️ 4.7 (66)
TWO BEDROOM BERKELEY GETAWAY! WALK TO BART!	$35,454	$149	61%	2	1	14	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (82)
Cozy Comfort in North Oakland	$34,001	$161	56%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (338)
Modern Redwood Oasis in Rockridge	$84,323	$245	90%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Airy Apartment in Berkeley	$73,079	$226	86%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (12)
Light-filled spacious home with lovely gardens	$46,600	$184	68%	2	2	28	$195	❌	❌	✅	Y / Y	⭐️ 5 (13)
Light and bright apartment close to Cal	$15,460	$96	44%	2	2	31	$97	❌	❌	❌	Y / Y	⭐️ 5 (2)
North Oakland 2/2 Craftsman House with Garden	$31,878	$99	86%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Newly Remodeled Rockridge flat	$66,103	$197	90%	2	1	10	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
Art-filled Rockridge Bungalow w/Parking	$50,542	$155	88%	2	1	3	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Historic Home - Walk to Campus - Parking Available	$40,440	$140	78%	2	1	7	$105	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Cute Cali St Craftsman	$108,366	$328	89%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (9)
Modern home in great location	$33,506	$199	46%	2	2	14	$350	❌	❌	❌	Y / N	⭐️ 5 (3)
2-floor Spacious Attic w/Character 13 Min to UC	$48,221	$155	85%	2	2	14	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Elmwood ** Distinctive 2-floor Loft Apt	$36,015	$120	82%	2	2	14	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
North Oakland craftsman bungalow	$25,469	$128	54%	2	1	7	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Sunny 2BR/2BA Cottage near BART	$31,560	$125	69%	2	2	14	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stunning 2BR House in Oakland + Pets Welcome	$52,194	$155	92%	2	3	31	$485	❌	❌	✅	Y / Y	⭐️ 3.8 (5)
Private cottage in Rockridge-Central location!	$55,530	$167	90%	2	1	30	$125	❌	❌	✅	Y / Y	⭐️ 5 (13)
Family Friendly in Berkeley!	$84,306	$220	100%	2	2	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Great location in Central Berkeley!	$29,134	$199	40%	2	1	14	$100	❌	❌	❌	Y / Y	⭐️ 5 (217)
Lovely 2 bedroom apartment… home away from home 🏠	$35,172	$155	62%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (98)

Return Metrics

234.84% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,912	$29,825	$44,738	$59,651	$74,564	$149,128	$447,385
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$14,912	$29,825	$44,738	$59,651	$74,564	$149,128	$447,385

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

234.84%

Payback Period Days

155

Return on Investment

234.84%

2024 Prince St B Berkeley, California, 94703

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Berkeley

Zoning

Laws

$75,072

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 69% occupancy.Projected nightly rate is $194/night at 73% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$54,696

Avg annual revenue

73%

Avg occupancy rate

$194

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

$15k

$50k

$80k

$115k

$14,913

Profit

Revenue

$75,072

Operating Expenses

$21,759

Operating Income

$53,313

Net Effective Rent

$38,400

Profit (Cash Flow)

$14,913

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

234.84%

Payback Period Days

155