BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 23 Francisco Drive, Santa Barbara, CA

4 bed • 4 bath • 12 guests • $4,707,000

BNB

Calc

Annual Revenue

$204,537

Profit (Cash Flow)

-$153,253

Cap Rate

3.5%

Annual Revenue

$204,537

AirDNA projects $667/night at 56% occupancy ($136,425). Airbtics projects $779/night at 56% occupancy ($159,334). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56% occupancy rate, $1,000 rate per night.

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

Percentiles25%50%75%90%
Revenue$69,185$137,588$279,880$476,768
Occupancy36%56%77%91%
Nightly Rate$517$663$976$1,414

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Under the Oaks - Spa, Fire-pit, 10 min to beach

No image available

$155,964
$672
63%
431$200❌✅✅Y / Y⭐️ 5 (332)
Spacious Home Near Downtown and SB Mission

No image available

$73,110
$235
79%
421$99❌❌✅N / Y⭐️ 5 (98)
Private Pool Home on Superblooming Acre, Near town

No image available

$217,254
$1,039
56%
433$448✅✅✅Y / Y⭐️ 5 (34)
Villa Riviera - Luxury & Views on Lower Riviera

No image available

$126,838
$605
54%
443$350❌✅❌Y / Y⭐️ 5 (8)
Spacious home & LG Garden-near beach&downtown

No image available

$284,581
$1,750
44%
444$280❌✅✅Y / Y⭐️ 5 (76)
Beautiful and Historic Downtown Home in SB

No image available

$105,010
$385
69%
421$199❌❌✅Y / Y⭐️ 5 (101)
Beautiful and Cozy Downtown SB Cottage

No image available

$116,449
$393
77%
411$144❌❌✅Y / Y⭐️ 5 (156)
House with Private Park by Beach - Zipline PetsOK

No image available

$126,343
$607
56%
422$100❌❌✅Y / Y⭐️ 5 (302)
The Craft House - Downtown Luxury 4-Bedroom Home

No image available

$332,376
$979
91%
452$500❌❌❌Y / Y⭐️ 5 (17)
Mid-Century with private pool and hot tub

No image available

$198,597
$811
65%
425$300✅✅❌Y / Y⭐️ 5 (28)
Home Away from Home with Hot Tub

No image available

$239,730
$655
100%
421$0❌✅❌Y / Y⭐️ 5 (55)
Architectural Downtown View home -4 bed/ 5 bath

No image available

$247,483
$1,500
45%
453$360❌❌❌Y / Y⭐️ 5 (6)
8ppl adobe w/studio w/jacuzzi -10 min 2 town

No image available

$201,221
$560
97%
421$270❌✅✅Y / Y⭐️ 4.5 (82)
Modern Ranch Home + Private Guest Suite! Uptown SB

No image available

$298,341
$1,060
76%
443$275❌✅✅Y / Y⭐️ 5 (36)
Casa Blanca Retreat - 10 people- Luxurious- Design

No image available

$308,965
$1,481
57%
442$0❌✅❌Y / Y⭐️ 5 (11)
Casa del Sol -Peaceful mid-century modern hideaway

No image available

$146,314
$463
85%
427$250❌❌❌Y / Y⭐️ 5 (113)
Spacious House near Down Town and SB Mission

No image available

$99,552
$400
68%
421$0❌❌✅N / Y⭐️ 4.9 (118)
Elegant Victorian Downtown-Steps to Cafes & Shops

No image available

$311,829
$951
89%
423$695❌❌✅Y / Y⭐️ 5 (2)
Stunning Home With Pool and Mountain Views!

No image available

$85,125
$593
37%
44.51$1,133✅✅✅Y / Y⭐️ 0 (2)
Serenity - Newly Remodeled with Epic Views!

No image available

$58,896
$447
36%
43.51$554❌❌❌Y / Y⭐️ 4.5 (13)
30 Day Minimum Stay-Ocean view home, Santa Barbara

No image available

$109,650
$532
52%
4330$350❌❌❌Y / Y⭐️ 5 (12)
Spacious 4 bedroom home with panoramic views

No image available

$131,693
$353
100%
427$250❌✅❌Y / Y⭐️ 5 (10)
Stunning, Spacious Santa Barbara Retreat!

No image available

$356,850
$975
100%
457$350❌✅❌Y / Y⭐️ 5 (5)
Spacious 4 bedrm Home Downtown@Theatre Arts Dist

No image available

$167,672
$881
52%
4230$395❌❌✅Y / Y⭐️ 5 (8)
Hummingbird Haven by AvantStay | Backyard Oasis

No image available

$181,174
$839
59%
421$0❌✅✅Y / Y⭐️ 0 (0)
Modern Santa Barbara cottage w/ outdoor TV & fire

No image available

$52,515
$287
50%
4230$0❌❌❌Y / Y⭐️ 5 (3)
Casa de Riviera - Tranquil Riviera Gem 30 Day+

No image available

$109,800
$1,000
30%
44.530$675❌✅❌Y / Y⭐️ 5 (17)
Tranqui-La - Resort Living on the Riviera

No image available

$165,138
$564
80%
4530$475✅✅❌Y / Y⭐️ 0 (0)
NEW! Modern Home w/ Breathtaking Ocean Views & Spa

No image available

$77,887
$532
40%
431$0❌✅❌Y / Y⭐️ 0 (0)
Villa Robles

No image available

$60,673
$307
54%
4331$375❌✅❌Y / Y⭐️ 0 (0)
Pacific Sunset - Luxury Estate with Ocean Views

No image available

$135,878
$538
69%
4430$500✅✅❌Y / Y⭐️ 0 (1)
Unobstructed Ocean/Harbor Views in Santa Barbara!

No image available

$220,948
$784
77%
4331$385❌✅✅Y / Y⭐️ 0 (0)

Return Metrics

-14.01% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$153,252-$306,505-$459,757-$613,010-$766,262-$1,532,525-$4,597,575
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$3,765,600$3,765,600$3,765,600$3,765,600$3,765,600$3,765,600$3,765,600
Down Payment$941,400$941,400$941,400$941,400$941,400$941,400$941,400
Property Appreciation$141,210$286,656$436,465$590,769$749,703$1,618,814$6,718,124
Total Return$4,694,957$4,687,151$4,683,708$4,684,759$4,690,440$4,793,289$6,827,548

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-14.01%

Cap Rate

3.48%

Return on Investment

3.12%

property-location

23 Francisco Dr Santa Barbara, California, 93105

4 bed • 4 bath • 12 guests

Est. $22,577/mo

Agent

Inquire about this property

Contact Agent

$4,707,000

Zestimate

Santa Barbara

Zoning


Laws

-49

Airbnb Investor Score

-$153,252

Annual Profit

3.5%

Cap Rate

-14.0%

Cash on Cash

$204,537

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $667/night at 56% occupancy.Projected nightly rate is $779/night at 56% occupancy.

Top 51% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$150,815

Avg annual revenue

56%

Avg occupancy rate

$779

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

$40k

$145k

$245k

$360k

Sign up to see the data on 40 all comparables

-$153,253

Profit

Revenue

$204,537

Operating Expenses

$40,270

Operating Income

$164,267

Mortgage & Taxes

$317,519

Profit (Cash Flow)

-$153,253

$1,093,610

Cash Investment

Down Payment

$941,400

Renos & Furnishing

$11,000

Closing Costs

$141,210

Total

$1,093,610

DSCR Ratio

Weak

0.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-14.01%

Cap Rate

3.48%

Profit (Cummulative)

-$153,253

$3,765,600

$11,000

$141,210

$0

Total Gain

$34,199

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

$223,399

Deductible property tax

$46,599

Your total deduction

$621,085

Your adjusted annual income

$150,000 - $621,085 = -$471,085


Taxes on -$471,085 (30%)

-$141,325

Your old tax bill

$45,000

Your new tax bill

-$141,325


Estimated tax savings

$186,325

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:

1.05 sqft

Year built:

1962

Size:

3,037 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 1.05 sqft
  • Building area: 3,037 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: $1,549

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 055141042
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $3,431,045
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $4,707,000


Schools

  • High School: Santa Barbara Senior High School with 6/10 star rating