BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3639 Haven Ave, Menlo Park, CA, 94025

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$65,196

Profit (Cash Flow)

$4,161

Cash on Cash Return

63.0%

Annual Revenue

$65,196

AirDNA projects $311/night at 49% occupancy ($55,659). Airbtics projects $196/night at 26% occupancy ($18,612). Airbtics predicts this property will perform in the 62% revenue percentile

BNB Calc projects a 85% occupancy rate, $210 rate per night.

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

Percentiles25%50%75%90%
Revenue$13,558$15,440$18,350$26,021
Occupancy19%19%21%28%
Nightly Rate$177$194$210$220

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Spacious & Luxurious 1 BR w/Pool & Free Parking

No image available

$73,543
$237
82%
111$130✅❌✅Y / Y⭐️ 5 (202)
Modern Menlo Park 1 bedroom apartment #1

No image available

$79,897
$210
100%
114$150✅✅❌Y / Y⭐️ 4.5 (9)
Silicon Valley Apartment with Luxury Amenities

No image available

$37,823
$112
86%
111$250✅❌❌Y / Y⭐️ 0 (1)
Modern 1BR Apartment with Luxe Amenities

No image available

$51,299
$146
96%
111$0✅❌❌Y / Y⭐️ 0 (1)

Return Metrics

63.03% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,160$8,321$12,481$16,642$20,802$41,605$124,817
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$4,160$8,321$12,481$16,642$20,802$41,605$124,817

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

63.03%

Payback Period Days

579

Return on Investment

63.03%

property-location

3639 Haven Ave Menlo Park, California, 94025

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$65,196

Annual Revenue

This property is projected to be in the top 62% revenue percentile compared to similar properties nearby.
AirDNA projects $311/night at 49% occupancy ($55,659.53). Airbtics projects $196/night at 26% occupancy ($18,612).

Top 6% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$18,998

Avg annual revenue

26%

Avg occupancy rate

$196

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

$10k

$30k

$55k

$80k

Sign up to see the data on 40 all comparables

$4,161

Profit

Revenue

$65,196

Operating Expenses

$20,475

Operating Income

$44,721

Net Effective Rent

$40,560

Profit (Cash Flow)

$4,161

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

63.03%

Payback Period Days

579