BNBCalc Short Term Rental Investment Analysis 37212 Sand Bar Pl, Newark, CA 94560

3 bed • 3 bath • 9 guests • $1,345,880

BNB

Calc

Annual Revenue

$80,514

Profit (Cash Flow)

-$34,421

Cap Rate

4.2%

Annual Revenue

$80,514

AirDNA projects $290/night at 57% occupancy ($60,374). Airbtics projects $334/night at 66% occupancy ($80,514). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $334 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,395	$68,108	$131,052	$164,736
Occupancy	55%	67%	85%	89%
Nightly Rate	$236	$266	$407	$488

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
King Bed \| Balcony \| Free Parking & AC \| 65" TV	$41,443	$217	47%	3	4	1	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Charming 3BR Retreat! For 8 people. Heart of bay	$112,653	$348	85%	3	2	2	$235	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
MJ@Cozy 3B1.5B Entire Unit in Duplex \| 4829	$40,456	$161	60%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (37)
Luxury 3bd/2.5b spacious home, easy access to 101	$71,238	$260	69%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (228)
Remodelled stylish house near high tech companies	$71,690	$216	88%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Cheerful 3-Bedroom Home in Silicon Valley Bay Area	$53,142	$209	65%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Brand new 3B2B, 1 mi to Meta, 3mi to Stanford	$53,365	$248	57%	3	2	2	$148	❌	❌	❌	N / Y	⭐️ 4.8 (27)
Oasis to Love - Walk to Downtown Palo Alto (#659)	$90,145	$354	66%	3	2	1	$210	❌	❌	✅	Y / Y	⭐️ 4.9 (107)
Palo Alto Modern Retreat	$218,742	$695	85%	3	3	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (229)
@ Marbella Lane - Convenient & Stylish 3BR	$95,680	$392	65%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Palo Alto Treehouse in the Birthplace of Silicon Valley	$142,304	$545	70%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (132)
Luxurious Home 3BR/2.5B Fremont	$65,744	$350	46%	3	3	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (18)
Spacious 3B Home: Prime Location	$43,514	$235	48%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (63)
AC \| Private Balcony \| Garage \| Wi-fi \| Bedroom TV	$63,847	$248	67%	3	3	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (10)
@ Marbella Lane - Elegant and Spacious Home	$100,045	$379	69%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
@ Marbella Lane - Neat and Cozy Modern Home	$157,078	$470	88%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
Large, Comfy, Art-filled, Work-friendly Home	$74,122	$322	62%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (401)
Beautiful Bay Area Home with Outdoor Space	$37,082	$125	75%	3	2	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Main House near Stanford, HQFB/Parking/Backyard/AC	$44,182	$237	43%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Beautiful remodeled 3bd/2ba home at Menlo Park	$142,505	$857	45%	3	2	3	$250	❌	✅	✅	Y / Y	⭐️ 5 (9)
Indulge in Greatness, you deserve it!!	$107,383	$482	57%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (167)
Quiet 5 Beds Kid-Friendly Mins to DTWN & Stanford	$142,682	$452	85%	3	2	3	$313	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Stylish modern 3BR 2BA near the heart of the Bay	$79,247	$241	89%	3	2	14	$170	❌	❌	✅	Y / Y	⭐️ 5 (10)
Beautiful home in a quiet neighborhood	$59,138	$272	58%	3	3	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (5)
5m to NilesDistrict+BBQ+PoolTable	$42,216	$229	45%	3	2	2	$219	✅	❌	❌	Y / Y	⭐️ 5 (28)
Luxo Stays \|Stanford\| 3bd/2ba #pet #comfy	$66,659	$241	71%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (91)
Spacious airy exec family home Palo Alto-Stanford	$145,912	$578	68%	3	3	7	$360	❌	❌	❌	Y / Y	⭐️ 5 (28)
Huge Kitchen-NEW 3 stories house near Palo Alto	$99,391	$372	73%	3	3	15	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Fremont-Cozy &Quiet 3B2b home/free Parking/Center	$43,673	$239	45%	3	2	2	$159	❌	❌	❌	Y / Y	⭐️ 4.7 (48)
Beautiful Bayarea Bungalow centrally located	$41,320	$242	42%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (16)
Spacious 3B3B near Stanford/Palo Alto/Tech Giants	$92,599	$343	71%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.7 (132)
M&J @ Cheerful 3B1B SFH with Speed Wi-fi \| 1251	$68,824	$246	70%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
5.0* Luxurious Palo Alto/Stanford House	$156,936	$453	92%	3	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (161)
Fremont Retreat for 8 people- near Lake Elizabeth	$47,530	$244	51%	3	2	2	$230	❌	❌	✅	Y / Y	⭐️ 5 (3)
Cozy Family House Near Stanford 3BR	$69,074	$202	89%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Quintessential Silicon Valley home; a way of life!	$175,762	$463	99%	3	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (45)
Fremont Home\|3BR 2BA+Workspace\|Centrally Located	$82,792	$220	99%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (17)
New Home near Palo Alto Downtown/Stanford	$82,210	$326	64%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
New Sunny Comfy House Fast Internet in Fremont	$72,164	$223	87%	3	2	28	$289	❌	❌	❌	Y / Y	⭐️ 4.5 (113)

Return Metrics

-10.81% 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)	-$34,421	-$68,842	-$103,263	-$137,685	-$172,106	-$344,213	-$1,032,639
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,076,704	$1,076,704	$1,076,704	$1,076,704	$1,076,704	$1,076,704	$1,076,704
Down Payment	$269,176	$269,176	$269,176	$269,176	$269,176	$269,176	$269,176
Property Appreciation	$40,376	$81,964	$124,799	$168,919	$214,363	$462,870	$1,920,924
Total Return	$1,351,835	$1,359,001	$1,367,415	$1,377,114	$1,388,137	$1,464,537	$2,234,164

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.81%

Cap Rate

4.18%

Return on Investment

6.02%

37212 Sand Bar Pl Newark, CA, 94560

3 bed • 3 bath • 9 guests

Purchase Price

Est. $6,455/mo

This property is for sale!

Contact Agent

-34

Airbnb Investor Score

-$34,421

Annual Profit

4.2%

Cap Rate

-10.8%

Cash on Cash

$80,514

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $290/night at 57% occupancy.Projected nightly rate is $334/night at 66% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$86,081

Avg annual revenue

66%

Avg occupancy rate

$334

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

$35k

$95k

$155k

$220k

-$34,421

Profit

Revenue

$80,514

Operating Expenses

$24,147

Operating Income

$56,368

Mortgage & Taxes

$90,789

Profit (Cash Flow)

-$34,421

$318,302

Cash Investment

Down Payment

$269,176

Renos & Furnishing

$8,750

Closing Costs

$40,376

Total

$318,302

DSCR Ratio

Weak

0.62

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.81%

Cap Rate

4.18%

Return on Investment

6.02%

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

$63,877

Deductible property tax

$13,324

Your total deduction

$168,963

Your adjusted annual income

$150,000 - $168,963 = -$18,963

Taxes on -$18,963 (30%)

-$5,689

Your old tax bill

$45,000

Your new tax bill

-$5,689

Estimated tax savings

$50,689

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -