BNBCalc Short Term Rental Investment Analysis 46 W Julian St 8, San Jose, CA 95110

2 bed • 2 bath • 6 guests • $899,000

BNB

Calc

Annual Revenue

$66,091

Profit (Cash Flow)

-$16,825

Cap Rate

4.9%

Annual Revenue

$66,091

AirDNA projects $235/night at 77% occupancy ($66,090). Airbtics projects $215/night at 66% occupancy ($51,828). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, $235 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,322	$48,243	$82,287	$110,381
Occupancy	51%	63%	84%	98%
Nightly Rate	$155	$205	$262	$301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2BR Home in downtown San Jose #B	$21,215	$141	38%	2	1	2	$80	❌	❌	❌	N / Y	⭐️ 4.8 (264)
2BR Home in downtown San Jose #A	$31,822	$141	57%	2	1	1	$80	❌	❌	❌	N / Y	⭐️ 4.8 (248)
Charming Craftsman in Downtown SJ	$50,090	$150	84%	2	1	1	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (204)
Bungalow in Downtown San Jose (Stay at Flora's)	$66,414	$211	86%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (340)
Renovated Spanish Home in San Jose \| Close to SJC	$41,616	$172	64%	2	1	2	$100	❌	✅	❌	Y / Y	⭐️ 4.8 (7)
1500sq.ft. 2 Storey House W/Bkyard -Modern -JTown	$48,536	$201	63%	2	2	4	$198	❌	❌	✅	Y / Y	⭐️ 5 (46)
JTown Whole House w/bkyard -1500sq ft/2 Level	$62,160	$229	72%	2	2	5	$199	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
4743 Brand New 2B1B Full kitchen Downtown San Jose	$23,387	$142	45%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
4742 Superb 1400 Sqft Basement 2B2B Downtown SJ	$50,766	$211	63%	2	2	3	$105	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
2BR Luxurious Townhouse	$55,274	$298	48%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (95)
Designer Modern 2B/2B Townhouse w/ Secure Parking	$76,221	$219	90%	2	2	4	$145	❌	❌	❌	Y / Y	⭐️ 5 (55)
parkwesty	$85,929	$273	86%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Premium 2 Bedroom Suite \| WhyHotel by Placemakr	$62,426	$328	52%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Penthouse Downtown w Amazing View 5 min to Airport	$82,778	$359	63%	2	2	1	$0	✅	✅	✅	Y / N	⭐️ 4.8 (27)
Downtown Loft - Office/View/Parking/Balcony/Gym/AC	$79,268	$221	98%	2	2	30	$200	✅	✅	✅	Y / Y	⭐️ 5 (25)
2 Bedroom \| 2 Bath Suite \| WhyHotel by Placemakr	$64,416	$352	50%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Secluded & Spacious Cottage- walkable to Japantown	$42,995	$170	67%	2	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
SJ Elite Loft Sleek Sophistication	$74,905	$292	68%	2	2	2	$250	✅	✅	✅	Y / Y	⭐️ 4.5 (21)
201-Large 2 Bedroom in vibrant downtown San Jose	$67,327	$283	65%	2	1	28	$200	❌	❌	❌	Y / Y	⭐️ 4 (1)
#5 Exquisite 2BR Private Suite in San Jose Mansion	$18,139	$84	59%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
City oasis next to Downtown - perfect WFH!	$43,809	$171	70%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
4743 2B1B New Guest House DTSJ	$62,772	$248	68%	2	1	3	$70	❌	❌	❌	Y / Y	⭐️ 3 (2)
Bright & Spacious 2BR Apt in San Jose	$62,519	$219	78%	2	2	30	$200	✅	❌	✅	Y / Y	⭐️ 0 (0)
Beautiful modern townhome at Downtown San Jose	$36,088	$170	58%	2	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (1)
2BR1BA home downtown San Jose	$15,319	$135	31%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
2BD1BR/Downtowm San Jose/ free parking/Laundry	$29,250	$140	51%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Spacious & Stylish 2.5BR Apt in San Jose	$46,254	$178	71%	2	2	30	$200	✅	❌	✅	Y / N	⭐️ 5 (2)
2BD1BR/Downtowm San Jose/ free parking/Laundry	$26,267	$156	46%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
50's Craftsman in Downtown San Jose	$48,562	$152	84%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (211)
Spacious 2BR near SJSU \| Gym + Pool \| Laundry	$39,780	$209	52%	2	2	1	$0	❌	❌	✅	N / Y	⭐️ 5 (2)
Brand New House @ San Jose City Hall & SJSU	$64,504	$172	100%	2	2	45	$130	❌	❌	❌	Y / Y	⭐️ 5 (17)
No 3 Condo @City Hall & SJSU - 2Bed, 2Baths	$56,356	$151	99%	2	2	28	$130	❌	❌	❌	Y / Y	⭐️ 5 (16)
Kasa \| Walk to San Pedro Square \| San Jose	$48,803	$226	59%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Charming Light-Filled Craftsman	$68,808	$188	100%	2	2	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Huge Luxury Penthouse Apartment	$59,042	$500	31%	2	2	1	$180	✅	✅	✅	Y / Y	⭐️ 5 (4)
Blueground \| San Jose, sauna, pool, nr groceries	$67,397	$297	62%	2	2	31	$515	✅	❌	✅	Y / Y	⭐️ 0 (0)
Downtown l 2 Bedroom l Sleeps 4 l Convenient	$58,054	$159	96%	2	1	30	$329	❌	❌	✅	Y / Y	⭐️ 5 (2)
downtown apartment	$29,554	$269	30%	2	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (0)
Blueground \| Garden Alameda, gym, pool	$95,160	$260	100%	2	3	31	$515	✅	❌	✅	Y / Y	⭐️ 4.3 (3)
Lovely 2Bd/1Ba Apartment in The Heart of Japantown	$23,235	$127	50%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)

Return Metrics

-7.88% 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)	-$16,824	-$33,649	-$50,473	-$67,298	-$84,123	-$168,246	-$504,738
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$719,200	$719,200	$719,200	$719,200	$719,200	$719,200	$719,200
Down Payment	$179,800	$179,800	$179,800	$179,800	$179,800	$179,800	$179,800
Property Appreciation	$26,970	$54,749	$83,361	$112,832	$143,187	$309,180	$1,283,108
Total Return	$909,145	$920,099	$931,887	$944,533	$958,064	$1,039,934	$1,677,370

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.88%

Cap Rate

4.87%

Return on Investment

8.89%

46 W Julian St 8 San Jose, CA, 95110

2 bed • 2 bath • 6 guests

Purchase Price

Est. $4,312/mo

This property is for sale!

Contact Agent

San Jose

Guide

Market

Guide

Market Data

-20

Airbnb Investor Score

-$16,824

Annual Profit

4.9%

Cap Rate

-7.9%

Cash on Cash

$66,091

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $235/night at 77% occupancy.Projected nightly rate is $215/night at 66% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$52,180

Avg annual revenue

66%

Avg occupancy rate

$215

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

$15k

$40k

$70k

$95k

-$16,825

Profit

Revenue

$66,091

Operating Expenses

$22,272

Operating Income

$43,819

Mortgage & Taxes

$60,644

Profit (Cash Flow)

-$16,825

$213,270

Cash Investment

Down Payment

$179,800

Renos & Furnishing

$6,500

Closing Costs

$26,970

Total

$213,270

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.88%

Cap Rate

4.87%

Return on Investment

8.89%

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

$42,667

Deductible property tax

$8,900

Your total deduction

$106,784

Your adjusted annual income

$150,000 - $106,784 = $43,216

Taxes on $43,216 (30%)

$12,965

Your old tax bill

$45,000

Your new tax bill

$12,965

Estimated tax savings

$32,035

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: 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: -