BNBCalc Short Term Rental Investment Analysis 390 Everett Ave, Palo Alto, CA 94301

1 bed • 1 bath • 3 guests • $1,850

BNB

Calc

Annual Revenue

$44,604

Profit (Cash Flow)

$25,000

Cap Rate

1358.1%

Annual Revenue

$44,604

AirDNA projects $200/night at 66% occupancy ($48,212). Airbtics projects $172/night at 71% occupancy ($44,603). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 71% occupancy rate, $172 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,137	$39,632	$54,227	$82,216
Occupancy	63%	71%	79%	83%
Nightly Rate	$115	$156	$203	$232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
"Green Gem" in the heart of downtown Palo Alto.	$55,685	$211	63%	1	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
In the heart of downtown Palo Alto 1 bed/1 bath	$38,508	$167	63%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (6)
Mid-century in downtown Palo Alto	$40,757	$141	76%	1	1	1	$28	❌	❌	❌	N / Y	⭐️ 4.9 (264)
Farmhouse loft in downtown Palo Alto	$121,061	$394	82%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (152)
Palo Alto 160 Addison Ave D1	$26,645	$91	80%	1	1	10	$0	❌	❌	❌	N / N	⭐️ 4 (1)
160 Addison Ave 1	$12,810	$70	50%	1	2	15	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
1BR Retro Apartment in Palo Alto	$77,901	$215	99%	1	1	31	$0	❌	❌	✅	N / Y	⭐️ 5 (1)
1BR Apartment with Tons of Light	$36,616	$145	69%	1	1	31	$0	❌	❌	✅	N / Y	⭐️ 4.5 (8)
Convenient apartment in downtown Palo Alto	$21,503	$107	54%	1	1	31	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Prime Downtown Palo Alto 1B/1B	$49,853	$179	74%	1	1	1	$195	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

534.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,000	$50,000	$75,001	$100,001	$125,001	$250,003	$750,010
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,480	$1,480	$1,480	$1,480	$1,480	$1,480	$1,480
Down Payment	$370	$370	$370	$370	$370	$370	$370
Property Appreciation	$55	$112	$171	$232	$294	$636	$2,640
Total Return	$26,905	$51,963	$77,022	$102,083	$127,146	$252,489	$754,500

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

534.7%

Cap Rate

1,358.11%

Return on Investment

536.28%

390 Everett Ave Palo Alto, CA, 94301

1 bed • 1 bath • 3 guests

Purchase Price

Est. $9/mo

This property is for sale!

Contact Agent

13556

Airbnb Investor Score

$25,000

Annual Profit

1358.1%

Cap Rate

534.7%

Cash on Cash

$44,604

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $200/night at 66% occupancy.Projected nightly rate is $172/night at 71% occupancy.

Occupancy Rate

Top 51% 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.

$48,133

Avg annual revenue

71%

Avg occupancy rate

$172

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

$50k

$85k

$120k

$25,000

Profit

Revenue

$44,604

Operating Expenses

$19,478

Operating Income

$25,125

Mortgage & Taxes

$125

Profit (Cash Flow)

$25,000

$4,676

Cash Investment

Down Payment

$370

Renos & Furnishing

$4,250

Closing Costs

$56

Total

$4,676

DSCR Ratio

Strong

201.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

534.7%

Cap Rate

1,358.11%

Return on Investment

536.28%

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

$88

Deductible property tax

$18

Your total deduction

-$24,231

Your adjusted annual income

$150,000 - -$24,231 = $174,231

Taxes on $174,231 (30%)

$52,269

Your old tax bill

$45,000

Your new tax bill

$52,269

Estimated tax savings

-$7,269

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -