BNBCalc Short Term Rental Investment Analysis 2420 Linden St, Oakland, CA 94607

4 bed • 2 bath • 12 guests • $625,000

BNB

Calc

Annual Revenue

$48,570

Profit (Cash Flow)

-$13,585

Cap Rate

4.6%

Annual Revenue

$48,570

AirDNA projects $218/night at 61% occupancy ($48,570). Airbtics projects $662/night at 72% occupancy ($174,089). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $218 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$95,463	$185,960	$259,627	$346,951
Occupancy	61%	75%	86%	94%
Nightly Rate	$423	$669	$812	$993

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Renovated Mill Valley charmer w/ sweeping views	$408,382	$1,112	97%	4	3	3	$400	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Brand New Mill Valley Compound!	$136,469	$424	85%	4	3	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (62)
Mountain View Home Near Muir Woods Redwoods	$233,735	$980	64%	4	3	1	$380	❌	❌	❌	Y / Y	⭐️ 5 (64)
Lovely Secluded Home-Near SF & Wine Country!	$198,229	$658	82%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (102)
Tranquil Waterfront Haven	$182,928	$899	54%	4	3	2	$375	✅	✅	✅	Y / Y	⭐️ 4.9 (240)
4bdrm Marin Retreat - Close to SF and Napa!	$167,442	$800	56%	4	3	2	$385	✅	✅	✅	Y / Y	⭐️ 5 (80)
Gorgeous Ocean View Near Beach Staycation Sauna!	$72,554	$271	64%	4	4	2	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (151)
@ Marbella Lane - Buckingham Place \| Laundry + P	$74,965	$217	88%	4	3	1	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (94)
Cozy Storybook Beach House in Pacifica near Pier	$111,000	$469	63%	4	3	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (42)
The "Lodge", Spacious, Views, Peaceful	$159,371	$681	63%	4	3	3	$290	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Private Mountain Retreat, yet 5 mins to everything	$185,501	$797	63%	4	4	4	$285	❌	❌	❌	Y / Y	⭐️ 5 (23)
The " Villa of Milavala"	$124,078	$783	43%	4	3	2	$280	❌	✅	❌	Y / Y	⭐️ 4.8 (129)
Nestled in Redwoods, Easy Walk to Town,Close to SF	$208,971	$932	61%	4	3	2	$220	❌	✅	❌	Y / Y	⭐️ 4.8 (9)
Stunning Newly Built 4 Bedroom Home w/ Ocean View!	$91,562	$303	79%	4	3	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (132)
Modern Newly Built 4 Bedroom Home w/ Ocean View!	$83,661	$282	77%	4	3	2	$245	❌	❌	✅	Y / Y	⭐️ 4.9 (150)
Downtown Vintage - Mill Valley - Walk Everywhere!	$87,272	$709	33%	4	4	3	$375	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Unbeatable Location, Spacious MV Home	$223,657	$709	86%	4	3	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (68)
Marin Poolside Villa	$209,195	$710	80%	4	5	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (16)
Bay Views Contemporary in Mill Valley	$201,850	$1,406	39%	4	4	5	$350	❌	✅	❌	Y / Y	⭐️ 5 (35)
Modern family retreat with mountain views	$160,201	$497	87%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (168)
Enjoy Water Views at this Marin Family Retreat	$266,969	$753	96%	4	4	4	$499	❌	❌	❌	Y / Y	⭐️ 5 (8)
Beautiful Mill Valley home - never before rented	$242,263	$689	94%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
Home in the Trees yet close to SF and Wine Country	$158,996	$590	73%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)
Spacious Serene Sanctuary-Minutes to SF/Muir Woods	$127,608	$587	58%	4	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (106)
Mt. Tam Best Views Private Resort Living	$434,703	$1,310	90%	4	4	5	$350	❌	✅	✅	Y / Y	⭐️ 5 (9)
SPACIOUS-CLEAN-PRIVATE-MARIN-BAY AREA FAMILY HOME	$75,473	$248	80%	4	2	2	$189	❌	❌	✅	Y / Y	⭐️ 5 (184)
Serene Gem in the Redwoods	$169,176	$563	81%	4	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (239)
MCM Waterfront Pool/Hot Tub between SF and Napa	$130,286	$382	91%	4	2	3	$299	✅	✅	❌	Y / Y	⭐️ 4.9 (471)
Beautiful house in Kentfield	$78,779	$286	75%	4	3	45	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Baywood Guesthouse	$199,737	$1,385	39%	4	3	5	$325	❌	❌	❌	Y / Y	⭐️ 5 (7)
Stunning Sunset , OceanView, Coastal Home, Trails	$83,611	$301	75%	4	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (221)
Modern Pacifica Ocean-View Gem with Pool Table	$99,646	$310	84%	4	3	2	$299	✅	❌	✅	Y / Y	⭐️ 5 (36)
You Deserve A Private Oceanview Spa and Sanctuary	$151,673	$590	67%	4	2	2	$350	❌	✅	✅	Y / Y	⭐️ 5 (39)
The Surf Shack - 6 beds, hot tub	$177,168	$782	61%	4	2	3	$295	❌	✅	❌	Y / Y	⭐️ 4.7 (109)
Dream In Marin: 4-BR Home Bordering Nat'l Parkland	$191,380	$856	58%	4	4	3	$400	❌	❌	❌	Y / Y	⭐️ 5 (5)
Private Ross Resort Home-Pool Near Trails/Downtown	$290,877	$850	93%	4	3	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (1)
Chic & Fun Mid-Century Modern sleeps 8 (pool)	$128,315	$505	68%	4	2	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (59)
Rooms with Spectacular Ocean View	$155,876	$421	100%	4	4	1	$225	❌	✅	❌	Y / Y	⭐️ 4.9 (54)
Bright, spacious and artistic mid-century home.	$172,540	$486	97%	4	3	6	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Downtown family oasis in Redwoods	$154,826	$954	44%	4	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (23)

Return Metrics

-8.8% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,584	-$27,169	-$40,753	-$54,338	-$67,922	-$135,845	-$407,535
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$18,750	$38,062	$57,954	$78,443	$99,546	$214,947	$892,039
Total Return	$630,165	$635,893	$642,200	$649,104	$656,623	$704,102	$1,109,503

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.8%

Cap Rate

4.57%

Return on Investment

7.32%

2420 Linden St Oakland, CA, 94607

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,998/mo

This property is for sale!

Contact Agent

Oakland

Guide

Zoning

Market

Guide

Laws

Market Data

-26

Airbnb Investor Score

-$13,584

Annual Profit

4.6%

Cap Rate

-8.8%

Cash on Cash

$48,570

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $218/night at 61% occupancy.Projected nightly rate is $662/night at 72% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 98% of comparables

Seasonality

40 Airbnb Comparables

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

$170,273

Avg annual revenue

72%

Avg occupancy rate

$662

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

$70k

$190k

$310k

$435k

-$13,585

Profit

Revenue

$48,570

Operating Expenses

$19,994

Operating Income

$28,576

Mortgage & Taxes

$42,161

Profit (Cash Flow)

-$13,585

$154,250

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$10,500

Closing Costs

$18,750

Total

$154,250

DSCR Ratio

Weak

0.68

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.8%

Cap Rate

4.57%

Return on Investment

7.32%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$76,951

Your adjusted annual income

$150,000 - $76,951 = $73,049

Taxes on $73,049 (30%)

$21,915

Your old tax bill

$45,000

Your new tax bill

$21,915

Estimated tax savings

$23,085

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -