BNBCalc Short Term Rental Investment Analysis 2617 FORDHAM ST, EAST PALO ALTO, CA, 94303

3 bed • 2 bath • 1 guests • $10,000

BNB

Calc

Annual Revenue

$84,930

Profit (Cash Flow)

$59,535

Cap Rate

602.1%

Annual Revenue

$84,930

AirDNA projects $242/night at 68% occupancy ($60,104). Airbtics projects $337/night at 69% occupancy ($84,930). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 69% occupancy rate, $337 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,097	$73,173	$120,092	$184,217
Occupancy	58%	70%	84%	91%
Nightly Rate	$229	$278	$382	$543

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury 3bd/2.5b spacious home, easy access to 101	$72,185	$298	65%	3	2.5	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (251)
3-bedroom ~ 6 mins to SF Bay or Meta/near Stanford	$57,620	$240	63%	3	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
Remodelled stylish house near high tech companies	$71,050	$226	84%	3	1.5	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (129)
Luxo Stays \|Stanford\| 3bd/2ba #pet #comfy	$72,700	$230	83%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.5 (113)
Spacious 3B3B near Stanford/Palo Alto/Tech Giants	$91,881	$355	68%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.7 (132)
Large, Comfy, Art-filled, Work-friendly Home	$77,818	$315	66%	3	3	31	$175	❌	❌	✅	Y / Y	⭐️ 5 (418)
Palo Alto Treehouse in the Birthplace of Silicon Valley	$141,206	$524	73%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (152)
Cozy Family House Near Stanford 3BR	$60,784	$182	86%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (70)
@ Marbella Lane - Neat and Cozy Modern Home	$178,198	$540	88%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
Brand new 3B2B, 1 mi to Meta, 3mi to Stanford	$49,449	$248	53%	3	2	2	$148	❌	❌	❌	N / Y	⭐️ 4.8 (29)
Spacious airy exec family home Palo Alto-Stanford	$122,297	$602	55%	3	2.5	7	$360	❌	❌	❌	Y / Y	⭐️ 5 (36)
"Great Stay"3BDR Home Menlo Park	$48,098	$196	60%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
Indulge in Greatness, you deserve it!!	$101,964	$538	49%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (176)
New Home near Palo Alto Downtown/Stanford	$70,553	$319	59%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (115)
Palo Alto Modern Retreat	$219,949	$624	96%	3	3	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (243)
128 - Cheerful 3B2B next to Stanford Shopping Mall	$97,540	$282	93%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (107)
Oasis to Love - Walk to Downtown Palo Alto 659	$96,336	$336	77%	3	2	1	$210	❌	❌	✅	Y / Y	⭐️ 5 (129)
Cute, updated Menlo Park rancher	$136,562	$365	100%	3	2	5	$125	❌	✅	❌	Y / Y	⭐️ 5 (9)
Beautiful Bay Area Home with Outdoor Space	$46,563	$178	68%	3	1.5	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (69)
Cozy 3 BR House 10 mins near Stanford	$73,145	$213	91%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
785 - Antique Comfort near Stanford Shopping Mall	$76,441	$241	84%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.4 (61)
Bay Area-META+AAPL+GOOG+Levi Stadium	$78,705	$256	84%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
2BR Steps From Downtown Menlo Park	$34,391	$278	31%	3	1	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (28)
New! Mins to Stanford, Palo Alto, Meta w/Firepit	$108,644	$362	82%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Beautiful remodeled 3bd/2ba home at Menlo Park	$201,805	$995	55%	3	2	3	$250	❌	✅	✅	Y / Y	⭐️ 5 (14)
3bd-Sleeps 8+Stanford+META+GOOG	$92,924	$279	91%	3	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Bay Area-Mins to META + Levi stadium + AAPL + GOOG	$57,982	$205	70%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.4 (15)
3bd - Sleeps 8 + Ensuites + Stanford + META + GOOG	$71,884	$220	84%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Main House near Stanford, HQFB/Parking/Backyard/AC	$29,588	$246	30%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Peaceful & Family Friendly \| Meta \| Stanford	$56,181	$199	71%	3	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Modern 3B3B home in Silicon Valley near Stanford	$48,824	$290	46%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Artist House Downtown Palo Alto w/ Yard & Parking	$37,844	$164	59%	3	1.5	3	$180	❌	❌	✅	Y / Y	⭐️ 3.5 (7)
Quiet 5 Beds Kid-Friendly Mins to DTWN & Stanford	$162,153	$509	85%	3	2	3	$313	❌	❌	❌	Y / Y	⭐️ 5 (63)
Zen Meets Art, Art Meets Luxury	$174,591	$574	81%	3	2	5	$195	❌	❌	❌	Y / Y	⭐️ 5 (13)
Home Sweet Home 2 Mins to Stanford/Downtw PA(#169)	$120,133	$433	74%	3	3	1	$210	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Cheerful 3 BDR Menlo Park Home - Welcome!	$61,041	$232	67%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
1001 downtown, 3bedrm/2bath,hardwood,full kitchen	$50,571	$238	57%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
M&J @ Cheerful 3B1B SFH with Speed Wi-fi \| 1251	$59,410	$274	53%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Cozy & Charm \| 3bd 1Ba \| Mins from Face book HQ	$55,646	$181	84%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (26)

Return Metrics

551.24% 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)	$59,534	$119,069	$178,604	$238,138	$297,673	$595,346	$1,786,040
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000
Down Payment	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Property Appreciation	$300	$609	$927	$1,255	$1,592	$3,439	$14,272
Total Return	$69,834	$129,678	$189,531	$249,393	$309,266	$608,786	$1,810,313

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

551.24%

Cap Rate

602.09%

Return on Investment

554.93%

2617 FORDHAM ST

3 bed • 2 bath • 1 guests

Purchase Price

Est. $48/mo

Inquire about this property

Contact Agent

6834

Airbnb Investor Score

$59,534

Annual Profit

602.1%

Cap Rate

551.2%

Cash on Cash

$84,930

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $242/night at 68% occupancy.Projected nightly rate is $337/night at 69% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$88,165

Avg annual revenue

69%

Avg occupancy rate

$337

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

$30k

$90k

$155k

$220k

$59,535

Profit

Revenue

$84,930

Operating Expenses

$24,721

Operating Income

$60,209

Mortgage & Taxes

$675

Profit (Cash Flow)

$59,535

$10,800

Cash Investment

Down Payment

$2,000

Renos & Furnishing

$8,500

Closing Costs

$300

Total

$10,800

DSCR Ratio

Strong

89.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

551.24%

Cap Rate

602.09%

Return on Investment

554.93%

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

$475

Deductible property tax

$99

Your total deduction

-$57,371

Your adjusted annual income

$150,000 - -$57,371 = $207,371

Taxes on $207,371 (30%)

$62,211

Your old tax bill

$45,000

Your new tax bill

$62,211

Estimated tax savings

-$17,211

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