BNBCalc Short Term Rental Investment Analysis 205 Pacific Ave, Fairfield, CA 94533

2 bed • 1 bath • 6 guests • $1,700

BNB

Calc

Annual Revenue

$33,047

Profit (Cash Flow)

$14,956

Cap Rate

886.5%

Annual Revenue

$33,047

AirDNA projects $174/night at 52% occupancy ($33,047). Airbtics projects $317/night at 73% occupancy ($84,521). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $174 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,685	$96,337	$132,262	$187,468
Occupancy	54%	82%	88%	95%
Nightly Rate	$201	$312	$398	$520

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire House with 5Beds/2Bathrooms	$37,929	$140	62%	2	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Beautiful Benicia! Hidden Treasure Of SF Bay Area	$76,093	$223	92%	2	2	3	$90	❌	❌	✅	Y / Y	⭐️ 5 (59)
Napa Getaway NearDowntown	$67,748	$242	72%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (130)
Hot Tub \| PRIME DWTN NAPA \| 3 bed \| 2 Bath	$153,950	$402	98%	2	2	1	$200	❌	✅	✅	Y / Y	⭐️ 4.8 (347)
Sommelier's Quarters	$94,264	$586	43%	2	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (184)
Casita Rosa - Luxury in Downtown Napa	$173,989	$538	85%	2	2	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (292)
Walk to Bottlerock & Downtown Cozy Cottage	$120,545	$404	79%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (60)
Downtown Napa Unit A - Walk to Everything	$126,826	$399	85%	2	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (201)
Orange Blossom Cottage	$121,679	$375	86%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (298)
Charming Napa home with Wine Tour. VR16-0011	$122,606	$350	94%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (404)
Oak Tree Cottage	$125,042	$370	90%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (190)
Crafters Cottage	$80,716	$325	66%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (68)
Silverado Trail House: Walk to Downtown Napa	$141,244	$436	87%	2	2	4	$175	❌	✅	✅	Y / Y	⭐️ 4.9 (135)
Downtown Napa HOT TUB Retreat - 3 Bed l 2 bath	$157,806	$408	99%	2	2	1	$200	❌	✅	✅	Y / Y	⭐️ 4.7 (418)
Charming home in the heart of Napa Valley	$165,094	$518	86%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (56)
Cozy Downtown Victorian Home!	$17,803	$125	35%	2	2	5	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (155)
Hot Tub \| 2 Bedroom \| 2 Bath \| Dwntown Napa Escape	$127,163	$327	97%	2	2	1	$185	❌	✅	✅	Y / Y	⭐️ 4.8 (706)
Downtown Napa Unit D - Walk to Everything	$128,904	$398	87%	2	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (135)
Lana's Art House	$103,253	$286	91%	2	3	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (148)
2-bedroom 2-bathroom with deck	$37,606	$196	49%	2	2	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
The Butler's Quarters	$101,964	$582	47%	2	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (127)
Doris’View@Parkview Czy 2 bdrm condo close 2 Napa	$22,224	$184	33%	2	2	3	$0	✅	❌	❌	Y / N	⭐️ 4.8 (20)
Remodeled Apartment in Crockett! Great for 4	$31,774	$167	49%	2	2	2	$170	❌	❌	✅	Y / Y	⭐️ 4.6 (43)
Napa resort with onsite Spa, Bowling alley & more!	$70,820	$215	90%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (15)
2br 2ba Full kitchen, jacuzzi bathtub, fireplace	$57,864	$186	85%	2	2	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (24)
Downtown Napa Gem - perfect for TWO!	$67,626	$324	55%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (389)
2 Bdrm 1 Bath Big Backyard BBQ MiniBar	$40,121	$203	54%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.9 (391)
Family friendly Napa resort-Full kitchen	$69,064	$222	85%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (25)
Amazing Downtown Napa Location Hosted Happy Hour!	$100,397	$341	77%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (488)
Charming two bedroom apartment three beds with AC	$25,353	$97	63%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (225)
Stylish Family Apartment in Vallejo	$31,758	$109	75%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
Private 2Bdrm Suite 1400 Sq Ft Napa, Pmt VR16-0001	$64,962	$377	45%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (340)
Yellow House w/ Hot Tub~ Walk to Oxbow & Downtown!	$102,335	$284	95%	2	1	2	$135	❌	✅	✅	Y / Y	⭐️ 4.9 (187)
R- SWEET BUNGALOW-- location, location -Sleeps 4	$151,905	$849	48%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (88)
Stoddard House	$123,456	$369	88%	2	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (210)
Midway Napa and SF - 5G Wi-Fi & Private Yard	$50,264	$179	70%	2	1	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
A Wine Travelers Dream in the Heart of Napa Valley	$99,127	$300	88%	2	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (54)
La Casita ~ A Napa Valley Bungalow with Hot Tub!	$101,252	$282	95%	2	1	2	$135	❌	✅	✅	Y / Y	⭐️ 4.8 (186)
3 Blocks from downtown Napa	$40,868	$229	46%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (165)
Charming 2-bedroom home in quiet neighborhood	$32,313	$148	56%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (69)

Return Metrics

225.21% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,956	$29,912	$44,869	$59,825	$74,782	$149,564	$448,693
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,360	$1,360	$1,360	$1,360	$1,360	$1,360	$1,360
Down Payment	$340	$340	$340	$340	$340	$340	$340
Property Appreciation	$51	$103	$157	$213	$270	$584	$2,426
Total Return	$16,707	$31,716	$46,726	$61,739	$76,753	$151,849	$452,819

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

225.21%

Cap Rate

886.53%

Return on Investment

226.23%

205 Pacific Ave Fairfield, CA, 94533

2 bed • 1 bath • 6 guests

Purchase Price

Est. $8/mo

This property is for sale!

Contact Agent

Fairfield

Zoning

Laws

8500

Airbnb Investor Score

$14,956

Annual Profit

886.5%

Cap Rate

225.2%

Cash on Cash

$33,047

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 52% occupancy.Projected nightly rate is $317/night at 73% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 83% of comparables

Seasonality

40 Airbnb Comparables

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

$89,142

Avg annual revenue

73%

Avg occupancy rate

$317

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

$70k

$120k

$175k

$14,956

Profit

Revenue

$33,047

Operating Expenses

$17,976

Operating Income

$15,071

Mortgage & Taxes

$115

Profit (Cash Flow)

$14,956

$6,641

Cash Investment

Down Payment

$340

Renos & Furnishing

$6,250

Closing Costs

$51

Total

$6,641

DSCR Ratio

Strong

131.42

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

225.21%

Cap Rate

886.53%

Return on Investment

226.23%

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

$81

Deductible property tax

$17

Your total deduction

-$13,926

Your adjusted annual income

$150,000 - -$13,926 = $163,926

Taxes on $163,926 (30%)

$49,178

Your old tax bill

$45,000

Your new tax bill

$49,178

Estimated tax savings

-$4,178

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -