BNBCalc Short Term Rental Investment Analysis 2318 Camelback Dr, Antioch, CA, 94509

3 bed • 2.5 bath • 4 guests • $444,000

BNB

Calc

Annual Revenue

$59,827

Profit (Cash Flow)

$8,419

Cap Rate

8.6%

Annual Revenue

$59,827

AirDNA projects $213/night at 57% occupancy ($44,344). Airbtics projects $260/night at 63% occupancy ($59,826). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $260 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,691	$58,636	$88,733	$134,640
Occupancy	52%	63%	77%	85%
Nightly Rate	$178	$244	$304	$419

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Enjoy your stay.	$41,999	$234	45%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
Spacious 3bd/2bath home in quite neighbourhood	$91,628	$287	85%	3	2	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (81)
Super cozy & comfortable 3 bedrm	$67,387	$265	67%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (57)
Beautiful Home In Antioch	$54,673	$154	97%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cute & Cozy Beautiful 3 bedroom home	$43,834	$194	56%	3	1	1	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Family friendly 3 bedroom Home with 6 beds	$32,653	$132	58%	3	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (58)
welcome to paradise pool house	$54,113	$351	40%	3	3	2	$190	✅	✅	✅	Y / Y	⭐️ 4.5 (31)
Lovely two story apt (L)	$24,770	$94	72%	3	2	7	$0	❌	❌	❌	Y / Y	⭐️ 3.5 (13)
C. Luxury 3B1B design house	$24,415	$186	32%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Conveniently Located Walnut Creek House 3bd, 2bath	$50,307	$144	92%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (187)
1699a - Cheerful 3B2B home walk to daily errands	$49,843	$179	69%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (112)
❤️Travelers Dream 💤 Near all popular attractions	$86,238	$300	77%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (157)
Lux Pool Oasis, 3BR, Chic Kitchen	$78,368	$248	84%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (38)
Concord 3br/Jetted tub - Work, entertain, relax!	$60,006	$243	64%	3	2	2	$180	❌	✅	❌	Y / Y	⭐️ 5 (36)
Cozy Modern Home	$61,613	$245	65%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (40)
Family Friendly Haven in a Quiet Neighborhood	$44,896	$199	58%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Best value! Comfy, cat friendly.	$54,050	$173	83%	3	1	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (27)
3bd/2ba Completely Remodeled + Steam Shower!	$75,506	$280	72%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (105)
Spacious/Updated 3 Bedroom Home	$39,637	$190	57%	3	2	14	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Safe, convenient home to SF & Napa Valley wineries	$74,539	$221	89%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (199)
Entire 3-Bedroom home in the Bay Area Suburbs	$34,871	$172	53%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (41)
Bay Area Family 3bedroom 2 bathroom Concord Oasis!	$53,185	$174	79%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (68)
Secluded retreat/Remote office/Livermore Ranch.	$80,117	$394	54%	3	2	2	$249	❌	✅	✅	Y / Y	⭐️ 5 (252)
Cottage in the Delta	$41,511	$175	58%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (93)
3 min County Fair \| 9 min Water Park\| Bowling	$25,464	$154	40%	3	2	1	$210	❌	❌	❌	Y / Y	⭐️ 4.6 (20)
Modern, Quiet House at Perfect Downtown Location	$66,456	$253	69%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (75)
Waterfront Haven	$63,682	$419	41%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (59)
Boating and Fishing! Waterslide! Fast water close	$84,298	$437	47%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (19)
New Hidden Retreat-3 King beds, near San Francisco	$115,922	$323	96%	3	2	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (124)
Discovery Bay Home with Hot Tub Great Location!	$126,969	$520	66%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (50)
Nestled Inn	$64,742	$280	62%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (176)
Bright and Sunny Waterfront Hideaway	$81,724	$285	77%	3	2	2	$275	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
New kitchen/early simple check’n	$51,030	$240	55%	3	2	2	$150	❌	❌	❌	N / Y	⭐️ 5 (14)
Delta Oasis-A Water Lovers Dream	$51,134	$343	39%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (39)
Cheerful & Central location in Concord w/ AC	$44,681	$168	68%	3	1.5	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Remodeled Home w/ King Bed, Bunk Bed, & Yard Games	$66,452	$207	83%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Lakefront Gem \| 7 five-star reviews, 1 below	$81,999	$424	50%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
East Bay Area Bungalow	$64,407	$276	60%	3	1	2	$190	✅	✅	✅	Y / Y	⭐️ 4.5 (78)
The Bay View Golfing King Size Sweet Home	$45,925	$318	36%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (27)

Return Metrics

7.6% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,418	$16,837	$25,255	$33,674	$42,093	$84,186	$252,558
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$355,200	$355,200	$355,200	$355,200	$355,200	$355,200	$355,200
Down Payment	$88,800	$88,800	$88,800	$88,800	$88,800	$88,800	$88,800
Property Appreciation	$13,320	$27,039	$41,170	$55,725	$70,717	$152,698	$633,704
Total Return	$465,738	$487,876	$510,426	$533,400	$556,810	$680,885	$1,330,263

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.6%

Cap Rate

8.64%

Return on Investment

23.56%

2318 Camelback Dr Antioch, California, 94509

3 bed • 2.5 bath • 4 guests

Purchase Price

Est. $2,130/mo

Inquire about this property

Contact Agent

Antioch

Zoning

Laws

Airbnb Investor Score

$8,418

Annual Profit

8.6%

Cap Rate

7.6%

Cash on Cash

$59,827

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 57% occupancy.Projected nightly rate is $260/night at 63% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$60,223

Avg annual revenue

63%

Avg occupancy rate

$260

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

$25k

$55k

$90k

$130k

$8,419

Profit

Revenue

$59,827

Operating Expenses

$21,458

Operating Income

$38,369

Mortgage & Taxes

$29,951

Profit (Cash Flow)

$8,419

$110,745

Cash Investment

Down Payment

$88,800

Renos & Furnishing

$8,625

Closing Costs

$13,320

Total

$110,745

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.6%

Cap Rate

8.64%

Return on Investment

23.56%

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

$21,073

Deductible property tax

$4,396

Your total deduction

$36,758

Your adjusted annual income

$150,000 - $36,758 = $113,242

Taxes on $113,242 (30%)

$33,973

Your old tax bill

$45,000

Your new tax bill

$33,973

Estimated tax savings

$11,027

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com