BNBCalc Short Term Rental Investment Analysis 355 Victoria Dr, Gilroy, CA 95020

4 bed • 2 bath • 12 guests • $998,000

BNB

Calc

Annual Revenue

$120,731

Profit (Cash Flow)

$24,034

Cap Rate

9.2%

Annual Revenue

$120,731

AirDNA projects $493/night at 42% occupancy ($75,627). Airbtics projects $601/night at 55% occupancy ($120,731). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 55% occupancy rate, $601 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$80,001	$103,891	$159,858	$217,606
Occupancy	49%	54%	64%	80%
Nightly Rate	$437	$586	$770	$851

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Modern 1-Story Home w/ Mountain Views	$64,983	$335	53%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Cheerful and bright 4 bedroom 3.5 bath townhouse	$70,858	$352	55%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Warm & Cozy Villa for family getaways	$172,836	$583	81%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (99)
House 33	$102,714	$877	32%	4	5	1	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (43)
Cypress Grove 5	$120,927	$590	56%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (80)
Serene beautiful farmhouse	$79,232	$656	33%	4	4	3	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
House 98	$266,764	$849	80%	4	4	1	$396	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Sand Dollar OCEAN FRONT	$212,145	$809	67%	4	4	2	$470	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Ocean View River to Sea Beach House	$105,069	$575	48%	4	4	4	$300	❌	✅	❌	Y / Y	⭐️ 4.8 (16)
Quiet La Selva Retreat, large back yard & deck	$82,311	$391	52%	4	4	2	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (139)

Return Metrics

10.01% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$24,034	$48,068	$72,103	$96,137	$120,171	$240,343	$721,031
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$798,400	$798,400	$798,400	$798,400	$798,400	$798,400	$798,400
Down Payment	$199,600	$199,600	$199,600	$199,600	$199,600	$199,600	$199,600
Property Appreciation	$29,940	$60,778	$92,541	$125,257	$158,955	$343,228	$1,424,407
Total Return	$1,051,974	$1,106,846	$1,162,644	$1,219,395	$1,277,127	$1,581,572	$3,143,439

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.01%

Cap Rate

9.15%

Return on Investment

26.57%

355 Victoria Dr Gilroy, CA, 95020

4 bed • 2 bath • 12 guests

Purchase Price

Est. $4,787/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$24,034

Annual Profit

9.2%

Cap Rate

10.0%

Cash on Cash

$120,731

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $493/night at 42% occupancy.Projected nightly rate is $601/night at 55% occupancy.

Occupancy Rate

Top 41% 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.

$127,783

Avg annual revenue

55%

Avg occupancy rate

$601

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

$65k

$130k

$195k

$270k

$24,034

Profit

Revenue

$120,731

Operating Expenses

$29,375

Operating Income

$91,356

Mortgage & Taxes

$67,322

Profit (Cash Flow)

$24,034

$240,040

Cash Investment

Down Payment

$199,600

Renos & Furnishing

$10,500

Closing Costs

$29,940

Total

$240,040

DSCR Ratio

Strong

1.36

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.01%

Cap Rate

9.15%

Return on Investment

26.57%

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

$47,366

Deductible property tax

$9,880

Your total deduction

$76,285

Your adjusted annual income

$150,000 - $76,285 = $73,715

Taxes on $73,715 (30%)

$22,115

Your old tax bill

$45,000

Your new tax bill

$22,115

Estimated tax savings

$22,885

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 WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -