BNBCalc Short Term Rental Investment Analysis 491 N San Pedro St, San Jose, CA 95110

3 bed • 2 bath • 9 guests • $1,398,500

BNB

Calc

Annual Revenue

$61,273

Profit (Cash Flow)

-$54,711

Cap Rate

2.8%

Annual Revenue

$61,273

AirDNA projects $233/night at 72% occupancy ($61,273). Airbtics projects $245/night at 65% occupancy ($58,165). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $233 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,881	$54,833	$75,028	$139,676
Occupancy	54%	69%	78%	85%
Nightly Rate	$176	$210	$254	$440

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 3-bedroom apartment downtown SJ	$34,281	$109	81%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (162)
Like New 6BED 3BR 2BA Home in Japan Town San Jose	$42,202	$196	55%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (117)
1500sqft JTown Remodeled Whole House	$65,832	$211	84%	3	2	4	$199	❌	❌	✅	Y / Y	⭐️ 5 (35)
2-Story Massive Modern Townhouse	$63,581	$439	39%	3	2	3	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Modern Designer Downtown Townhouse Secure Parking	$71,825	$222	85%	3	4	4	$195	❌	❌	❌	Y / Y	⭐️ 5 (84)
Cozy Downtown San Jose House-Business/Vacation	$48,015	$152	82%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (95)
Downtown San Jose Apt w/ Deck: 1 Mi to SAP Center!	$117,052	$591	52%	3	2	2	$299	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Stylish Central San Jose 3B2B w/crib Free Parking	$59,224	$223	70%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (44)
@ Marbella Lane - 3BR UpprLvl \| DTWN SJ \| Ldry + P	$49,014	$168	75%	3	2	1	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Beautiful Home at the heart of San Jose	$40,094	$136	73%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Cozy English Cottage in Downtown San Jose	$47,183	$177	68%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (320)
3Br/2BaCentralDowntownSanJose-StunningCraftsmanSAP	$57,296	$167	90%	3	2	30	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (328)
4741 Japantown Nice 3BR	$39,388	$168	62%	3	2	3	$105	❌	❌	❌	Y / Y	⭐️ 5 (6)
101 Brand New 3B1. 5B walk to Japantown 1600 SQFT	$66,964	$247	73%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
Lovely And Cozy 3b2b House Downtown San Jose	$35,563	$205	45%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (173)
Sweet Downtown San Jose Cottage	$93,489	$269	93%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Designer remodeled 3BR/2 BA in Downtown San Jose	$45,635	$194	62%	3	2	2	$168	❌	❌	❌	Y / Y	⭐️ 5 (161)
Beautiful Victorian near Downtown SJ & Willow Glen	$39,620	$214	47%	3	2	2	$180	❌	❌	✅	Y / N	⭐️ 3.9 (20)
Adorable 3BD/2BTH Home with Private Garden	$51,896	$201	68%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
★ Gorgeous ★ Downtown Corporate Extended Stay	$79,974	$248	85%	3	2	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (93)
EV charge outlet, bath in every room near airport	$68,657	$230	78%	3	4	1	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Cozy 3BR Private Home Near Santana Row San Jose	$52,763	$168	82%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (36)
Modern home close to airport & downtown	$65,800	$197	90%	3	2	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (57)
Peaceful 3BD/2BA Home, Heart of Silicon Valley	$23,290	$176	34%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (226)
Newly remodeled home	$33,461	$270	33%	3	2	1	$25	❌	❌	✅	Y / N	⭐️ 4.5 (38)
@ Marbella Lane - NEW! 3BR CozyRetreat in DTWN SJ	$50,011	$164	78%	3	2	1	$190	❌	❌	❌	Y / Y	⭐️ 4.6 (83)
San Jose 3b2b near DT & Tech Hub	$48,499	$176	72%	3	2	2	$220	❌	✅	✅	Y / Y	⭐️ 4.8 (25)
3 Modern Units, with Picnic Area and Swimming Pool	$66,612	$455	40%	3	3	1	$0	✅	❌	✅	N / Y	⭐️ 0 (0)
Beautifully Renovated 3BR near Downtown,Japantown	$47,880	$152	78%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (168)
A City Escape \| 3-bedroom home at Willow Glen	$49,852	$206	64%	3	3	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (115)
3 Great Units, Outdoor Pool, Near SAP Center	$66,612	$455	40%	3	3	1	$0	✅	❌	✅	N / Y	⭐️ 5 (1)
Work and Gym Hideaway	$74,466	$229	85%	3	3	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Stay In A Piece of San Jose History.	$78,970	$400	51%	3	4	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (8)
Beautiful home w/fast WiFi near SAP center&Airport	$120,847	$523	62%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Downtown Oasis - Remodeled, Big, Stylish, Parking	$59,455	$210	73%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Cozy Stay at Downtown San Jose	$71,481	$294	65%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (46)
9352 Executive 3B2B Apartments SJSU	$39,786	$178	59%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
San Jose 3BR w/ Gym & Pool, nr 280 & 101	$68,631	$250	75%	3	2	31	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Cozy apartment in the heart of downtown SJ	$24,014	$243	27%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (2)
Japantown, near SJC w/fast wi-fi	$60,259	$294	56%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

-16.57% 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)	-$54,710	-$109,421	-$164,131	-$218,842	-$273,553	-$547,106	-$1,641,318
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,118,800	$1,118,800	$1,118,800	$1,118,800	$1,118,800	$1,118,800	$1,118,800
Down Payment	$279,700	$279,700	$279,700	$279,700	$279,700	$279,700	$279,700
Property Appreciation	$41,955	$85,168	$129,678	$175,524	$222,744	$480,967	$1,996,026
Total Return	$1,385,744	$1,374,247	$1,364,046	$1,355,181	$1,347,691	$1,332,361	$1,753,208

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.57%

Cap Rate

2.83%

Return on Investment

0.29%

491 N San Pedro St San Jose, CA, 95110

3 bed • 2 bath • 9 guests

Purchase Price

Est. $6,708/mo

This property is for sale!

Contact Agent

San Jose

Guide

Market

Guide

Market Data

-62

Airbnb Investor Score

-$54,710

Annual Profit

2.8%

Cap Rate

-16.6%

Cash on Cash

$61,273

Annual Revenue

BNBCalc predicts this property will get $245 per night with 65% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$57,986

Avg annual revenue

65%

Avg occupancy rate

$245

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

$20k

$55k

$85k

$120k

-$54,711

Profit

Revenue

$61,273

Operating Expenses

$21,646

Operating Income

$39,628

Mortgage & Taxes

$94,338

Profit (Cash Flow)

-$54,711

$330,155

Cash Investment

Down Payment

$279,700

Renos & Furnishing

$8,500

Closing Costs

$41,955

Total

$330,155

DSCR Ratio

Weak

0.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.57%

Cap Rate

2.83%

Return on Investment

0.29%

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

$66,374

Deductible property tax

$13,845

Your total deduction

$194,431

Your adjusted annual income

$150,000 - $194,431 = -$44,431

Taxes on -$44,431 (30%)

-$13,329

Your old tax bill

$45,000

Your new tax bill

-$13,329

Estimated tax savings

$58,329

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -