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 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}

Percentiles25%50%75%90%
Revenue$35,691$58,636$88,733$134,640
Occupancy52%63%77%85%
Nightly Rate$178$244$304$419

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
Enjoy your stay.

No image available

$41,999
$234
45%
321$150❌❌❌Y / Y⭐️ 5 (51)
Spacious 3bd/2bath home in quite neighbourhood

No image available

$91,628
$287
85%
322$210❌❌❌Y / Y⭐️ 5 (81)
Super cozy & comfortable 3 bedrm

No image available

$67,387
$265
67%
322$149❌❌✅Y / Y⭐️ 5 (57)
Beautiful Home In Antioch

No image available

$54,673
$154
97%
321$0❌❌❌Y / Y⭐️ 5 (30)
Cute & Cozy Beautiful 3 bedroom home

No image available

$43,834
$194
56%
311$140❌❌❌Y / Y⭐️ 4.5 (34)
Family friendly 3 bedroom Home with 6 beds

No image available

$32,653
$132
58%
311$140❌❌✅Y / Y⭐️ 4.5 (58)
welcome to paradise pool house

No image available

$54,113
$351
40%
332$190✅✅✅Y / Y⭐️ 4.5 (31)
Lovely two story apt (L)

No image available

$24,770
$94
72%
327$0❌❌❌Y / Y⭐️ 3.5 (13)
C. Luxury 3B1B design house

No image available

$24,415
$186
32%
313$200❌❌❌Y / Y⭐️ 4.5 (19)
Conveniently Located Walnut Creek House 3bd, 2bath

No image available

$50,307
$144
92%
322$165❌❌❌Y / Y⭐️ 5 (187)
1699a - Cheerful 3B2B home walk to daily errands

No image available

$49,843
$179
69%
322$200❌❌❌Y / Y⭐️ 5 (112)
❤️Travelers Dream 💤 Near all popular attractions

No image available

$86,238
$300
77%
322$99❌❌✅Y / Y⭐️ 5 (157)
Lux Pool Oasis, 3BR, Chic Kitchen

No image available

$78,368
$248
84%
322$150✅❌❌Y / Y⭐️ 5 (38)
Concord 3br/Jetted tub - Work, entertain, relax!

No image available

$60,006
$243
64%
322$180❌✅❌Y / Y⭐️ 5 (36)
Cozy Modern Home

No image available

$61,613
$245
65%
322$150❌❌❌Y / Y⭐️ 5 (40)
Family Friendly Haven in a Quiet Neighborhood

No image available

$44,896
$199
58%
322$200❌❌✅Y / Y⭐️ 4.8 (15)
Best value! Comfy, cat friendly.

No image available

$54,050
$173
83%
313$160❌❌✅Y / Y⭐️ 5 (27)
3bd/2ba Completely Remodeled + Steam Shower!

No image available

$75,506
$280
72%
322$175❌❌❌Y / Y⭐️ 5 (105)
Spacious/Updated 3 Bedroom Home

No image available

$39,637
$190
57%
3214$150❌❌❌Y / Y⭐️ 5 (5)
Safe, convenient home to SF & Napa Valley wineries

No image available

$74,539
$221
89%
322$145❌❌❌Y / Y⭐️ 5 (199)
Entire 3-Bedroom home in the Bay Area Suburbs

No image available

$34,871
$172
53%
311$125❌❌❌Y / Y⭐️ 5 (41)
Bay Area Family 3bedroom 2 bathroom Concord Oasis!

No image available

$53,185
$174
79%
323$200❌❌❌Y / Y⭐️ 4.5 (68)
Secluded retreat/Remote office/Livermore Ranch.

No image available

$80,117
$394
54%
322$249❌✅✅Y / Y⭐️ 5 (252)
Cottage in the Delta

No image available

$41,511
$175
58%
322$150❌❌❌Y / Y⭐️ 5 (93)
3 min County Fair | 9 min Water Park| Bowling

No image available

$25,464
$154
40%
321$210❌❌❌Y / Y⭐️ 4.6 (20)
Modern, Quiet House at Perfect Downtown Location

No image available

$66,456
$253
69%
312$150❌❌❌Y / Y⭐️ 5 (75)
Waterfront Haven

No image available

$63,682
$419
41%
322$200❌✅✅Y / Y⭐️ 5 (59)
Boating and Fishing! Waterslide! Fast water close

No image available

$84,298
$437
47%
322$250✅❌✅Y / Y⭐️ 5 (19)
New Hidden Retreat-3 King beds, near San Francisco

No image available

$115,922
$323
96%
322$220❌❌✅Y / Y⭐️ 5 (124)
Discovery Bay Home with Hot Tub Great Location!

No image available

$126,969
$520
66%
322$150❌✅❌Y / Y⭐️ 5 (50)
Nestled Inn

No image available

$64,742
$280
62%
322$199❌❌❌Y / Y⭐️ 5 (176)
Bright and Sunny Waterfront Hideaway

No image available

$81,724
$285
77%
322$275❌❌✅Y / Y⭐️ 4.5 (71)
New kitchen/early simple check’n

No image available

$51,030
$240
55%
322$150❌❌❌N / Y⭐️ 5 (14)
Delta Oasis-A Water Lovers Dream

No image available

$51,134
$343
39%
321$200❌❌✅Y / Y⭐️ 5 (39)
Cheerful & Central location in Concord w/ AC

No image available

$44,681
$168
68%
31.51$125❌❌❌Y / Y⭐️ 4.5 (46)
Remodeled Home w/ King Bed, Bunk Bed, & Yard Games

No image available

$66,452
$207
83%
321$175❌❌❌Y / Y⭐️ 4.8 (63)
Lakefront Gem | 7 five-star reviews, 1 below

No image available

$81,999
$424
50%
321$250❌❌❌Y / Y⭐️ 4.5 (8)
East Bay Area Bungalow

No image available

$64,407
$276
60%
312$190✅✅✅Y / Y⭐️ 4.5 (78)
The Bay View Golfing King Size Sweet Home

No image available

$45,925
$318
36%
322$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.6%

Cap Rate

8.64%

Return on Investment

23.56%

property-location

2318 Camelback Dr Antioch, California, 94509

3 bed • 2.5 bath • 4 guests

Est. $2,130/mo

Agent

Inquire about this property

Contact Agent

Antioch

Zoning


Laws

55

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.

Top 51% of comparables

Top 41% 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.

$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

Sign up to see the data on 40 all comparables

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

7.6%

Cap Rate

8.64%

Profit (Cummulative)

$8,419

$355,200

$8,625

$13,320

$0

Total Gain

$26,101

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

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service