BNBCalc Short Term Rental Investment Analysis 356 Hazel Ave, San Bruno, CA 94066

4 bed • 2 bath • 12 guests • $1,388,750

BNB

Calc

Annual Revenue

$61,361

Profit (Cash Flow)

-$53,977

Cap Rate

2.9%

Annual Revenue

$61,361

AirDNA projects $350/night at 48% occupancy ($61,360). Airbtics projects $328/night at 66% occupancy ($79,068). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 48% occupancy rate, $350 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$59,479	$84,928	$105,253	$159,370
Occupancy	52%	65%	74%	91%
Nightly Rate	$301	$339	$365	$448

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tranquility Villa/10 Min away from SFO	$110,855	$458	64%	4	2	2	$235	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
LuxoStays \| Westborough Beauty \| 4BR Home in SSF	$102,494	$327	77%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (73)
Spacious downtown 4 bdr home, 5 min from SFO	$51,271	$297	45%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
8405 Upscale Penthouse Elevator & Parking near SFO	$82,988	$315	66%	4	4	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (154)
Lovely Mango House near SFO & Paradise Valley	$85,260	$352	61%	4	2	3	$290	❌	❌	✅	Y / Y	⭐️ 5 (34)
OONice 4 beds and 2 Baths UnitOO	$46,272	$236	49%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Spacious Home Near SF, Golfing, Beaches & Nature	$117,600	$447	68%	4	4	3	$295	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Spacious & Clean 4BR SSF House, Amazing Bay Views	$67,150	$355	50%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Near SFO! Clean&Spacious Hot Tub w/ Stunning Views	$138,551	$369	94%	4	3	1	$200	❌	✅	❌	Y / Y	⭐️ 5 (123)
Spacious, Chic 🏡 w/ Great Views by San Francisco	$44,340	$127	91%	4	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (117)

Return Metrics

-16.36% 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)	-$53,976	-$107,953	-$161,929	-$215,906	-$269,883	-$539,766	-$1,619,299
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,111,000	$1,111,000	$1,111,000	$1,111,000	$1,111,000	$1,111,000	$1,111,000
Down Payment	$277,750	$277,750	$277,750	$277,750	$277,750	$277,750	$277,750
Property Appreciation	$41,662	$84,574	$128,774	$174,300	$221,191	$477,613	$1,982,110
Total Return	$1,376,435	$1,365,371	$1,355,594	$1,347,143	$1,340,058	$1,326,597	$1,751,561

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.36%

Cap Rate

2.85%

Return on Investment

0.4%

356 Hazel Ave San Bruno, CA, 94066

4 bed • 2 bath • 12 guests

Purchase Price

Est. $6,661/mo

This property is for sale!

Contact Agent

-61

Airbnb Investor Score

-$53,976

Annual Profit

2.9%

Cap Rate

-16.4%

Cash on Cash

$61,361

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $350/night at 48% occupancy ($61,360.99). Airbtics projects $328/night at 66% occupancy ($79,068).

Occupancy Rate

Top 81% 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.

$84,678

Avg annual revenue

66%

Avg occupancy rate

$328

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

$45k

$75k

$105k

$140k

-$53,977

Profit

Revenue

$61,361

Operating Expenses

$21,657

Operating Income

$39,704

Mortgage & Taxes

$93,681

Profit (Cash Flow)

-$53,977

$329,913

Cash Investment

Down Payment

$277,750

Renos & Furnishing

$10,500

Closing Costs

$41,663

Total

$329,913

DSCR Ratio

Weak

0.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.36%

Cap Rate

2.85%

Return on Investment

0.4%

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

$65,912

Deductible property tax

$13,749

Your total deduction

$352,192

Your adjusted annual income

$150,000 - $352,192 = -$202,192

Taxes on -$202,192 (30%)

-$60,658

Your old tax bill

$45,000

Your new tax bill

-$60,658

Estimated tax savings

$105,658

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -