BNBCalc Short Term Rental Investment Analysis 2730 Oak Rd 23, Walnut Creek, CA 94597

1 bed • 1 bath • 3 guests • $392,500

BNB

Calc

Annual Revenue

$36,524

Profit (Cash Flow)

-$8,381

Cap Rate

4.6%

Annual Revenue

$36,524

AirDNA projects $171/night at 75% occupancy ($46,842). Airbtics projects $125/night at 80% occupancy ($36,524). Airbtics predicts this property will perform in the 29% revenue percentile

BNB Calc projects a 80% occupancy rate, $125 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,495	$41,314	$45,478	$49,587
Occupancy	74%	84%	90%	94%
Nightly Rate	$107	$120	$132	$144

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Kitty Welcomes You !	$18,972	$88	53%	1	1	1	$28	❌	❌	❌	Y / Y	⭐️ 4.8 (205)
Contemporary Condo w/ pool, wifi. SF/WC Bay Area.	$36,022	$98	91%	1	1	2	$70	✅	❌	❌	Y / Y	⭐️ 4.8 (105)
Charming Guest House	$42,368	$130	81%	1	1	1	$72	❌	❌	❌	Y / Y	⭐️ 4.9 (212)
cherry lane cottage (w/ hot tub & fire pit)	$58,900	$209	77%	1	1	4	$0	❌	✅	✅	Y / Y	⭐️ 5 (24)
Backyard Beach House (BBH)	$23,173	$107	54%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (138)
Tropical Garden Cottage +HOT TUB &POOL by Downtown	$46,197	$126	94%	1	1	2	$40	✅	✅	❌	Y / Y	⭐️ 4.9 (448)
Spacious 750sf Walnut Creek Guest Cottage	$48,553	$137	88%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (170)
Chic Condo w/ Pool SF/WC Bay Area	$35,320	$115	74%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (266)
Cozy Guest Suite, Huge Resort-like Yard with Pool	$43,324	$133	89%	1	1	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Cozy Studio Suite near Downtown Pleasant Hill	$40,260	$110	100%	1	1	3	$0	❌	❌	✅	N / Y	⭐️ 4.8 (12)

Return Metrics

-8.86% 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)	-$8,380	-$16,761	-$25,141	-$33,522	-$41,902	-$83,805	-$251,417
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$314,000	$314,000	$314,000	$314,000	$314,000	$314,000	$314,000
Down Payment	$78,500	$78,500	$78,500	$78,500	$78,500	$78,500	$78,500
Property Appreciation	$11,775	$23,903	$36,395	$49,262	$62,515	$134,987	$560,200
Total Return	$395,894	$399,642	$403,753	$408,239	$413,112	$443,681	$701,282

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.86%

Cap Rate

4.61%

Return on Investment

7.67%

2730 Oak Rd 23 Walnut Creek, CA, 94597

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,883/mo

This property is for sale!

Contact Agent

-25

Airbnb Investor Score

-$8,380

Annual Profit

4.6%

Cap Rate

-8.9%

Cash on Cash

$36,524

Annual Revenue

This property is projected to be in the top 29% revenue percentile compared to similar properties nearby.
Projected nightly rate is $171/night at 75% occupancy.Projected nightly rate is $125/night at 80% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$39,308

Avg annual revenue

80%

Avg occupancy rate

$125

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

$20k

$30k

$45k

$60k

-$8,381

Profit

Revenue

$36,524

Operating Expenses

$18,428

Operating Income

$18,096

Mortgage & Taxes

$26,477

Profit (Cash Flow)

-$8,381

$94,525

Cash Investment

Down Payment

$78,500

Renos & Furnishing

$4,250

Closing Costs

$11,775

Total

$94,525

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.86%

Cap Rate

4.61%

Return on Investment

7.67%

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

$18,628

Deductible property tax

$3,886

Your total deduction

$47,851

Your adjusted annual income

$150,000 - $47,851 = $102,149

Taxes on $102,149 (30%)

$30,645

Your old tax bill

$45,000

Your new tax bill

$30,645

Estimated tax savings

$14,355

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: Yes

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: -