BNBCalc Short Term Rental Cohost Analysis 2752 La Costa Dr

3 bed • 2 bath • 9 guests • $797,100

BNB

Calc

Owner income

$29,440

Per year

This Airbnb could earn an additional

$315

Per month vs a Long-Term Rental

Annual Revenue range

$43,771 - $77,011

Annual Revenue

$42,058

AirDNA projects $207/night at 59% occupancy ($44,607). Airbtics projects $235/night at 49% occupancy ($42,057). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, $235 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,852	$43,771	$62,287	$77,011
Occupancy	36%	49%	59%	65%
Nightly Rate	$200	$225	$269	$303

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Hillside Home With Very Fast Wi-Fi	$58,892	$242	63%	3	3	1	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (130)
Holmes Sweet Home ~	$76,776	$215	89%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
welcome to paradise pool house	$52,382	$328	39%	3	3	2	$190	✅	✅	✅	Y / Y	⭐️ 4.3 (21)
Stylish 3bd/2bath home	$68,542	$278	62%	3	2	2	$210	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
C. Luxury 3B1B design house	$36,689	$195	49%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (9)
Angel'S House	$22,127	$236	25%	3	3	14	$300	❌	❌	❌	Y / Y	⭐️ 4 (5)
3 min County Fair \| 9 min Water Park\| Bowling	$24,333	$152	36%	3	2	1	$210	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Beautiful Pool House W/3 bedroom	$61,306	$301	51%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (43)
Bright Guesthouse in Antioch	$21,111	$206	28%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (1)
Enjoy your stay.	$38,503	$198	50%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)

2752 La Costa Dr Brentwood, California, 94513-7079

3 bed • 2 bath • 9 guests

Inquire about this property

Contact Agent

$42,058

Annual Revenue

BNBCalc predicts this property will get $235 per night with 49% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

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.

$46,066

Avg annual revenue

49%

Avg occupancy rate

$235

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

$40k

$60k

$80k

$8,412

Profit

Revenue

$42,058

Cleaning

$6,006

Cohost commission

$8,412

Owner payout

$29,440

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

7,771 sqft

Year built:

2003

Size:

2,419 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2309 Flora Ct	3	2	1,721	-	5,684	2003	$800,000	27
2208 Thomas Ct	4	3	2,728	-	5,565	2004	$0	-
2702 Rancho Canada Dr	4	2	2,946	-	11,485	2005	$1,060,000	21
357 Foothill Dr	4	3	3,276	-	6,808	2003	$1,100,000	56
837 Olympic Ct	3	3	3,069	-	7,329	2002	$921,000	41
2516 Winged Foot Rd	5	3	4,116	-	11,862	2005	$1,361,500	25
277 Pebble Beach Dr	4	3	2,951	-	6,555	2003	$860,000	32
703 Flemish Ct	3	3	2,590	-	8,998	2005	$860,000	49
2917 Spanish Bay Dr	4	2	3,622	-	11,045	2005	$1,073,000	-
516 Lakeview Dr	5	3	2,652	-	6,350	2003	$890,000	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 7,771 sqft

Building area: 2,419 sqft

Garage: Yes

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 007-360-040-5

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $631,210

County Est. Land Value: -

Assessed Land Value: $208,080

County Est. Structure Value: -

Market Estimate: $887,535

Sale history

Date	Sale Price	% Financed	Buyer
07/28/20	$0	0%	Wahid Usman
07/28/20	$607,000	0%	Wahid Usman
06/08/10	$0	0%	Than Kyaw S & S Living Trust
06/08/10	$0	0%	Kyaw S Than, Sisi Than
Invalid Date	$377,000	79%	Kyaw S Than, Sisi Than

Ownership

Name: Wahid Usman

Owner Occupied: Yes

Owner Mailing Address: 2752 La Costa Dr, Brentwood, Ca 94513

Years Owned: 45

Home Equity: $309,154

Mortgage Balance Remaining: $576,446

Financed amount: 79%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Middle School: Adams (J. Douglas) Middle School with 7/10 star rating
High School: Heritage High School with 9/10 star rating