BNBCalc Short Term Rental Investment Analysis 3316 Macarthur Blvd, Oakland, CA 94602

2 bed • 1 bath • 6 guests • $720,000

BNB

Calc

Annual Revenue

$40,988

Profit (Cash Flow)

-$26,590

Cap Rate

3.1%

Annual Revenue

$40,988

AirDNA projects $181/night at 62% occupancy ($40,987). Airbtics projects $145/night at 68% occupancy ($36,013). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,645	$41,055	$50,075	$66,591
Occupancy	49%	77%	84%	86%
Nightly Rate	$118	$142	$154	$199

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy 2br1ba house with Washer/Dryer	$31,805	$155	48%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Modern, Art-inspired home with Parking and Patio	$49,816	$145	86%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (192)
New & Nice! 2BR/1BA House W/D + SF Oak access	$30,187	$151	48%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.6 (19)
Dimond View Condo	$37,554	$113	85%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Charming 2BR w/ backyard oasis	$50,498	$140	95%	2	1	14	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Centrally 🏡 located 2 bedrooms 🌻 walkable	$63,415	$205	83%	2	1	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (14)
Centrally located bright 2 bedroom	$62,059	$199	84%	2	1	2	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Vibrant Laurel area nice house upstairs unit/Dryer	$15,589	$121	33%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
New Listing! Centrally Located 2 Bedrooms Walkable	$30,404	$117	71%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
New Listing! Centrally Located Bright 2 Bedroom	$20,175	$104	53%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-15.47% 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)	-$26,589	-$53,179	-$79,768	-$106,358	-$132,948	-$265,896	-$797,689
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$576,000	$576,000	$576,000	$576,000	$576,000	$576,000	$576,000
Down Payment	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000	$144,000
Property Appreciation	$21,600	$43,848	$66,763	$90,366	$114,677	$247,619	$1,027,628
Total Return	$715,010	$710,668	$706,994	$704,007	$701,729	$701,723	$949,939

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.47%

Cap Rate

3.05%

Return on Investment

1.21%

3316 Macarthur Blvd Oakland, CA, 94602

2 bed • 1 bath • 6 guests

Purchase Price

Est. $3,453/mo

This property is for sale!

Contact Agent

Oakland

Guide

Zoning

Market

Guide

Laws

Market Data

-57

Airbnb Investor Score

-$26,589

Annual Profit

3.1%

Cap Rate

-15.5%

Cash on Cash

$40,988

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $181/night at 62% occupancy.Projected nightly rate is $145/night at 68% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$39,150

Avg annual revenue

68%

Avg occupancy rate

$145

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

$15k

$30k

$45k

$65k

-$26,590

Profit

Revenue

$40,988

Operating Expenses

$19,008

Operating Income

$21,979

Mortgage & Taxes

$48,569

Profit (Cash Flow)

-$26,590

$171,850

Cash Investment

Down Payment

$144,000

Renos & Furnishing

$6,250

Closing Costs

$21,600

Total

$171,850

DSCR Ratio

Weak

0.45

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.47%

Cap Rate

3.05%

Return on Investment

1.21%

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

$34,172

Deductible property tax

$7,128

Your total deduction

$98,781

Your adjusted annual income

$150,000 - $98,781 = $51,219

Taxes on $51,219 (30%)

$15,366

Your old tax bill

$45,000

Your new tax bill

$15,366

Estimated tax savings

$29,634

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: -