BNBCalc Short Term Rental Investment Analysis 533 Coleman Ave, San Jose, CA, 95110

3 bed • 2 bath • 6 guests • $500,000

BNB

Calc

Annual Revenue

$54,809

Profit (Cash Flow)

$275

Cap Rate

6.8%

Annual Revenue

$54,809

AirDNA projects $183/night at 82% occupancy ($54,808). Airbtics projects $241/night at 68% occupancy ($59,856). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 82% occupancy rate, $183 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,344	$57,530	$76,958	$140,763
Occupancy	57%	71%	81%	86%
Nightly Rate	$177	$213	$250	$435

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Designer Downtown Townhouse Secure Parking	$70,592	$222	84%	3	4	4	$195	❌	❌	❌	Y / Y	⭐️ 5 (84)
Beautiful Home at the heart of San Jose	$41,082	$138	73%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Beautifully Renovated 3BR near Downtown,Japantown	$47,739	$152	77%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (173)
A City Escape \| 3-bedroom home at Willow Glen	$52,051	$210	66%	3	3	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (118)
3 Modern Units, with Picnic Area and Swimming Pool	$68,577	$457	41%	3	3	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
AL1: Remarkable 3/1 Near SCU; Converted Mansion	$52,906	$230	59%	3	1	3	$225	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
EV charge outlet, bath in every room near airport	$72,833	$241	79%	3	4	1	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Cozy English Cottage in Downtown San Jose	$46,507	$176	67%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (322)
Work and Gym Hideaway	$69,894	$235	78%	3	3	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Spacious 3-bedroom apartment downtown SJ	$33,471	$109	79%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (162)
Cozy Downtown San Jose House-Business/Vacation	$46,419	$151	80%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (95)
AL2: Mansion of Former Mayor Minutes to SAP Center	$43,382	$193	56%	3	2	3	$225	❌	❌	✅	Y / Y	⭐️ 4.7 (44)
Like New 6BED 3BR 2BA Home in Japan Town San Jose	$40,639	$199	52%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
3Br/2BaCentralDowntownSanJose-StunningCraftsmanSAP	$56,713	$164	91%	3	2	30	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (334)
101 Brand New 3B1. 5B walk to Japantown 1600 SQFT	$65,075	$247	71%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
4741 Japantown Nice 3BR	$40,483	$170	63%	3	2	3	$105	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cozy 3BR Private Home Near Santana Row San Jose	$53,159	$170	81%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (36)
Explore Winchester Mystery House! 3 Classy Units	$78,961	$469	46%	3	3	1	$0	❌	❌	✅	N / Y	⭐️ 5 (1)
Downtown San Jose Apt w/ Deck: 1 Mi to SAP Center!	$120,029	$546	58%	3	2	2	$299	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Designer remodeled 3BR/2 BA in Downtown San Jose	$47,123	$198	63%	3	2	2	$168	❌	❌	❌	Y / Y	⭐️ 5 (164)
San Jose SFH3B2B Santana Row&Mall /Airport/Parking	$49,551	$178	72%	3	2	2	$220	❌	✅	✅	Y / Y	⭐️ 4.8 (29)
Stay In A Piece of San Jose History.	$72,458	$412	46%	3	4	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (8)
Sweet Downtown San Jose Cottage	$83,115	$265	84%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (64)
Cozy Stay at Downtown San Jose	$73,936	$290	68%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (46)
@ Marbella Lane - 3BR UpprLvl \| DTWN SJ \| Ldry + P	$54,045	$178	78%	3	2	1	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Cozy 3B \| Near Downtown SJ \| Free Parking #218	$50,718	$180	72%	3	3	3	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (141)
Modern home close to airport & downtown	$65,651	$202	87%	3	2	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (62)
Stylish Central San Jose 3B2B w/crib Free Parking	$57,835	$231	65%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (45)
1500sqft JTown Remodeled Whole House	$66,219	$215	82%	3	2	4	$199	❌	❌	✅	Y / Y	⭐️ 5 (36)
@ Marbella Lane - NEW! 3BR CozyRetreat in DTWN SJ	$56,107	$171	86%	3	2	1	$190	❌	❌	❌	Y / Y	⭐️ 4.6 (84)
Lovely And Cozy 3b2b House Downtown San Jose	$44,223	$211	55%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (173)
Cozy \| Free Parking \| 3B2.5B \| Downtown SJ #217	$66,693	$189	89%	3	3	3	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (98)
@ Marbella Lane -SiliconValley 3BR Gem in SJ	$47,277	$145	82%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.7 (71)
Newly remodeled home	$32,691	$272	32%	3	2	1	$25	❌	❌	✅	Y / N	⭐️ 4.5 (39)
Luxury Home n Airport ROKU Adobe	$65,349	$433	39%	3	3	3	$300	❌	✅	✅	Y / Y	⭐️ 5 (1)
Beautiful Victorian near Downtown SJ & Willow Glen	$47,977	$220	56%	3	2	2	$180	❌	❌	✅	Y / N	⭐️ 3.9 (20)
MJ@3B3B SFH / SJ Down Town / Rose Garden \| 1911-1	$86,654	$250	94%	3	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
MODERN \| Ping-Pong \| 4BD Sleeps 12 at Rose Garden	$87,094	$253	85%	3	2	1	$199	❌	❌	❌	N / Y	⭐️ 4.5 (55)
2-Story Massive Modern Townhouse	$70,785	$453	42%	3	2	3	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Spacious Central San Jose SFH 3BR w/crib Free park	$58,966	$228	67%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (18)

Return Metrics

0.22% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$274	$549	$824	$1,099	$1,374	$2,749	$8,249
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$515,274	$530,999	$547,188	$563,854	$581,011	$674,708	$1,221,880

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.22%

Cap Rate

6.8%

Return on Investment

16.34%

533 Coleman Ave San Jose, California, 95110

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$4,248,100

Zestimate

San Jose

Guide

Market

Guide

Market Data

Airbnb Investor Score

$274

Annual Profit

6.8%

Cap Rate

0.2%

Cash on Cash

$54,809

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $183/night at 82% occupancy.Projected nightly rate is $241/night at 68% occupancy.

Occupancy Rate

Top 23% of comparables

Avg Daily Rate

Top 68% of comparables

Seasonality

40 Airbnb Comparables

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

$59,624

Avg annual revenue

68%

Avg occupancy rate

$241

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

$30k

$60k

$90k

$120k

$275

Profit

Revenue

$54,809

Operating Expenses

$20,805

Operating Income

$34,003

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$275

$123,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,500

Closing Costs

$15,000

Total

$123,500

DSCR Ratio

Acceptable

1.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.22%

Cap Rate

6.8%

Return on Investment

16.34%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$44,194

Your adjusted annual income

$150,000 - $44,194 = $105,806

Taxes on $105,806 (30%)

$31,742

Your old tax bill

$45,000

Your new tax bill

$31,742

Estimated tax savings

$13,258

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:

436,035 sqft

Year built:

2005

Size:

142,788 sqft

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Retail Stores (Personal Services, Photography, Travel)

Stories: 1

Lot size: 436,035 sqft

Building area: 142,788 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: IP

Land Use: Commercial

Parcel Number: 259-54-023

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2024

Assessed Value: $50,716,612

County Est. Land Value: -

Assessed Land Value: $19,132,229

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
04/04/05	$0	0%	Target Corp

Ownership

Name: Target Corp

Owner Occupied: No

Owner Mailing Address: Po Box 9456, Minneapolis, MN 55440

Years Owned: 236

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No