BNBCalc Short Term Rental Investment Analysis 340 Carnegie Dr, Milpitas, CA 95035

4 bed • 2 bath • 12 guests • $1,299,000

BNB

Calc

Annual Revenue

$87,951

Profit (Cash Flow)

-$24,789

Cap Rate

4.8%

Annual Revenue

$87,951

AirDNA projects $316/night at 67% occupancy ($77,329). Airbtics projects $344/night at 70% occupancy ($87,950). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $344 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$59,715	$79,949	$118,520	$194,197
Occupancy	63%	72%	82%	93%
Nightly Rate	$251	$292	$380	$555

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
EXECUTIVE 4BR/2BTH/SJC DWNTWN/Airport/JAPAN TWN	$50,212	$269	51%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (97)
Comfortable and Spacious Remodeled Home, San Jose	$56,499	$369	34%	4	2	3	$299	❌	❌	❌	Y / Y	⭐️ 5 (21)
4b-3.5b Spacious and Bright/Office/SCU/BBQ/Train	$230,520	$644	96%	4	4	1	$299	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Morden 4BR 2BA House in Downtown San Jose	$42,964	$273	43%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Cozy Spacious 4B2B close to SJC airport and SAP	$55,508	$195	71%	4	2	2	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (47)
Modern 7BED 4BR 2BA Home in Downtown San Jose	$84,534	$277	77%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (202)
2 Living rooms+XL bedrooms+Patio&Grill+3 BA!	$90,523	$300	79%	4	3	2	$170	❌	❌	❌	Y / Y	⭐️ 4.9 (92)
(a) 2 Separated Units, 2br/2ba each	$117,938	$360	87%	4	4	2	$340	❌	❌	❌	Y / Y	⭐️ 5 (3)
Spacious 4B2B SFH Levis/GreatAmerica/ConventionCtr	$62,146	$251	64%	4	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (130)
Modern and Elegant 4Br house I Near Parks and BART	$94,230	$260	95%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
SN Enjoy the Comforts of a Silicon Valley Pad	$109,698	$392	73%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Modern 4BR, 2BA, 8BED Home in Downtown San Jose	$44,535	$234	52%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (124)
MSP2: Remodeled Executive 4 bd/3 ba Home	$99,905	$353	74%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
MSP1: 4 bd/2.5ba Easy Access to Major Fwys	$109,200	$353	81%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (63)
4 Relaxing Units, Minutes to Rosemary Gardens Park	$153,566	$999	42%	4	4	1	$0	✅	❌	✅	N / Y	⭐️ 5 (1)
MTC: Serene Getaway Near Golf	$77,527	$282	72%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Spacious and cozy 4 BR/2.5BA home in South Bay	$72,892	$252	73%	4	3	4	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Warm, Modern, 4B/3BR-Levis, Kaiser, Great America	$86,081	$246	87%	4	3	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (109)
@ Marbella Lane - Contemporary Sophisticated Home	$209,309	$602	93%	4	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.7 (56)
Sunnyvale House With King Bed/AC/Fast Wi-Fi	$74,227	$280	68%	4	3	2	$215	❌	❌	❌	Y / Y	⭐️ 4.9 (269)
Urban 4BR Oasis: Your Home Away	$78,849	$262	81%	4	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (33)
San Jose’s Retro Arcade	$97,707	$376	71%	4	2	3	$0	✅	❌	✅	Y / N	⭐️ 5 (2)
Whole home in center of Silicon Valley (near Levi)	$62,993	$399	42%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
100 Executive 4B2.5B 2100 SQFT House J-Town	$214,055	$638	91%	4	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (5)
Modern and Elegant 4Br house I Near Parks and BART	$31,389	$134	64%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Cozy and Spacious 4Q 2BA Home in Milpitas	$43,627	$157	70%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Renovated 4B2B \| Backyard	$67,777	$200	88%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
NEW REMODEL MODERN/COMFORT/SECURED & CLEAN 4BR/3BA	$73,154	$247	77%	4	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
Walk to Levi’s - Luxury 4 BR - Parking \| Back Yard	$74,723	$319	64%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
M&J@Entire Spacious 4BD/3BA Townhouse *AC \| 1617	$97,601	$319	80%	4	3	2	$260	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Modern 4BR, 2BA, 8BED home in Downtown San Jose	$34,229	$246	30%	4	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.2 (7)
Comfortable 4BR Heart Downtown SJ /central AC/SJSU	$85,752	$285	75%	4	2	1	$168	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Cozy and Spacious 4Q 2BA Home in Milpitas	$111,361	$300	96%	4	2	1	$185	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Fantastic 4 bedrooms Home Speed Wi-Fi Parking	$105,145	$456	63%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Walk to Levi’s - Luxury 4 BR - Parking \| Back Yard	$85,996	$316	67%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (97)
Jane's Home (21) \| Downtown Modern 4BR2BA Home	$183,471	$550	89%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (12)
Beautiful East San Jose Hills	$55,281	$472	32%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 3 (1)
Luxe 4bd/3bth w/Gr8View/Lgdeck/Hottub/Billiard&gym	$49,963	$253	51%	4	3	5	$245	✅	✅	❌	Y / Y	⭐️ 5 (238)
@ Marbella Lane - Spacious Cozy Home \| Piano	$112,808	$467	66%	4	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
10255 \| Grandhouse 4B3B \| Downtown San Jose	$73,696	$205	94%	4	3	3	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (10)

Return Metrics

-8.01% 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)	-$24,789	-$49,578	-$74,367	-$99,157	-$123,946	-$247,892	-$743,678
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,039,200	$1,039,200	$1,039,200	$1,039,200	$1,039,200	$1,039,200	$1,039,200
Down Payment	$259,800	$259,800	$259,800	$259,800	$259,800	$259,800	$259,800
Property Appreciation	$38,970	$79,109	$120,452	$163,035	$206,897	$446,747	$1,854,013
Total Return	$1,313,180	$1,328,530	$1,345,084	$1,362,878	$1,381,950	$1,497,854	$2,409,335

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.01%

Cap Rate

4.83%

Return on Investment

8.71%

340 Carnegie Dr Milpitas, CA, 95035

4 bed • 2 bath • 12 guests

Purchase Price

Est. $6,231/mo

This property is for sale!

Contact Agent

Milpitas

Zoning

Laws

-21

Airbnb Investor Score

-$24,789

Annual Profit

4.8%

Cap Rate

-8.0%

Cash on Cash

$87,951

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $316/night at 67% occupancy.Projected nightly rate is $344/night at 70% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$91,539

Avg annual revenue

70%

Avg occupancy rate

$344

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

$95k

$160k

$230k

-$24,789

Profit

Revenue

$87,951

Operating Expenses

$25,114

Operating Income

$62,837

Mortgage & Taxes

$87,626

Profit (Cash Flow)

-$24,789

$309,270

Cash Investment

Down Payment

$259,800

Renos & Furnishing

$10,500

Closing Costs

$38,970

Total

$309,270

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.01%

Cap Rate

4.83%

Return on Investment

8.71%

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

$61,652

Deductible property tax

$12,860

Your total deduction

$154,928

Your adjusted annual income

$150,000 - $154,928 = -$4,928

Taxes on -$4,928 (30%)

-$1,478

Your old tax bill

$45,000

Your new tax bill

-$1,478

Estimated tax savings

$46,478

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: 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: -