BNBCalc Short Term Rental Investment Analysis 55 Darcy Ave, San Mateo, CA 94403

4 bed • 2 bath • 12 guests • $2,380,000

BNB

Calc

Annual Revenue

$104,898

Profit (Cash Flow)

-$82,966

Cap Rate

3.3%

Annual Revenue

$104,898

AirDNA projects $359/night at 80% occupancy ($104,898). Airbtics projects $470/night at 70% occupancy ($120,165). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, $359 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$70,342	$111,410	$201,812	$247,077
Occupancy	60%	71%	87%	95%
Nightly Rate	$318	$422	$625	$701

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
High Ceilings! Modern Spacious Bright 4BR Home	$113,412	$349	87%	4	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (66)
Tesla EV Charger Basketball Pool Table Hot Tub Spa	$168,164	$715	63%	4	4	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (39)
Charming 1930 Spanish Haven close to everything	$84,163	$294	77%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (130)
@ Marbella Lane - Vibrant 4BR RWC \| Ldry + P	$58,980	$169	90%	4	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
Lavish Modern Home 4BR near SFO/Palo Alto/Stanford	$153,608	$450	92%	4	4	2	$240	❌	❌	✅	Y / Y	⭐️ 5 (33)
Close to Stanford, Silicon Valley, & San Francisco	$87,892	$349	65%	4	0	3	$360	❌	✅	❌	Y / Y	⭐️ 4.8 (57)
Spacious Comfy Renovated 4BR, quiet neighborhood	$61,424	$370	45%	4	3	3	$400	❌	✅	❌	Y / Y	⭐️ 4.8 (42)
Gorgeous 4Q/2BA home with Breathtaking Lakeview	$118,710	$310	100%	4	2	2	$175	❌	❌	❌	N / Y	⭐️ 4.9 (38)
Thanksgiving Bungalow Near Stanford & Meta	$102,461	$298	91%	4	2	1	$205	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
Inviting Bungalow in the Heart of Silicon Valley	$98,157	$272	95%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Tranquility Villa/10 Min away from SFO	$125,410	$533	63%	4	2	2	$235	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Lovely Home in Kid Friendly Neighborhood	$75,174	$363	54%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Amazing 4 BR home close to Stanford	$151,511	$585	70%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (33)
BRAND NEW! 4B/2B Spacious Home in Redwood City	$147,766	$555	72%	4	2	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (17)
Modern San Francisco Bay Area home, 4bed/2bath	$193,618	$660	79%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (14)
Bright home atop Silicon Valley	$84,292	$364	63%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Luxurious Townhouse in Downtown Menlo Park	$50,589	$321	40%	4	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (61)
14MP: "Place Was Incredible" by Stanford, Meta	$126,473	$483	70%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
The Hillside Overlook	$41,698	$350	31%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
SFO Luxury House 4BR/3BA near SF & Silicon Valley	$104,244	$548	50%	4	3	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (153)
Spacious Home in the Heart of West Menlo Park	$92,339	$573	43%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (80)
Sunny house in the middle of Bay Area	$52,179	$216	66%	4	2	10	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Stunning 4 bedr. house & pool in San Carlos Hills	$128,631	$690	50%	4	4	7	$400	✅	✅	❌	Y / Y	⭐️ 0 (0)
Casa Live Oak: A Magical Escape in Emerald Hills	$193,450	$650	81%	4	5	3	$275	❌	✅	❌	N / Y	⭐️ 5 (6)
Cheerful 4 bedrooms house in very good location	$52,985	$188	77%	4	2	5	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Bay Area home-24 Mi to San Fran!	$140,958	$652	55%	4	3	4	$375	❌	❌	❌	Y / Y	⭐️ 5 (13)
4 bed/3.5 baths & secluded house in Emerald Hills	$128,017	$393	89%	4	4	30	$500	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Home in Atherton, Menlo Park	$159,954	$599	71%	4	4	4	$250	✅	❌	✅	Y / Y	⭐️ 5 (8)
Charming family house in a Great location	$116,940	$450	71%	4	4	14	$120	✅	✅	✅	Y / Y	⭐️ 4.6 (12)
Bayview Modern Retreat	$162,591	$617	72%	4	5	3	$500	❌	❌	✅	Y / Y	⭐️ 5 (1)
Great view, central location	$123,708	$338	100%	4	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (5)
Luxury 4-Unit: King Beds, Walker's Paradise!	$174,216	$700	68%	4	4	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Ranch house with secluded garden	$98,253	$295	91%	4	2	4	$150	❌	❌	✅	Y / N	⭐️ 5 (5)
Cozy& 4BR /2Bath Home near Downtown Redwood City	$73,573	$220	87%	4	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4.2 (8)
@ Marbella Lane - Vibrant 4BR RWC \| Laundry + P	$128,128	$395	86%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stylish and Serene Executive Silicon Valley Home	$159,822	$699	62%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cozy 4Bedroom 2BathHome Near Downtown Redwood City	$91,134	$249	100%	4	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Silicon Valley Redwood Retreat With Chef Kitchen	$290,073	$789	100%	4	4	7	$110	✅	✅	❌	Y / Y	⭐️ 5 (15)

Return Metrics

-14.87% 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)	-$82,965	-$165,931	-$248,897	-$331,863	-$414,829	-$829,659	-$2,488,979
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,904,000	$1,904,000	$1,904,000	$1,904,000	$1,904,000	$1,904,000	$1,904,000
Down Payment	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000
Property Appreciation	$71,400	$144,942	$220,690	$298,710	$379,072	$818,520	$3,396,884
Total Return	$2,368,434	$2,359,010	$2,351,792	$2,346,847	$2,344,242	$2,368,861	$3,287,905

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.87%

Cap Rate

3.25%

Return on Investment

2.11%

55 Darcy Ave San Mateo, CA, 94403

4 bed • 2 bath • 12 guests

Purchase Price

Est. $11,415/mo

This property is for sale!

Contact Agent

San Mateo

Zoning

Laws

-54

Airbnb Investor Score

-$82,965

Annual Profit

3.3%

Cap Rate

-14.9%

Cash on Cash

$104,898

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $359/night at 80% occupancy ($104,898.07). Airbtics projects $470/night at 70% occupancy ($120,165).

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

40 Airbnb Comparables

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

$117,039

Avg annual revenue

70%

Avg occupancy rate

$470

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

$40k

$120k

$205k

$290k

-$82,966

Profit

Revenue

$104,898

Operating Expenses

$27,317

Operating Income

$77,581

Mortgage & Taxes

$160,547

Profit (Cash Flow)

-$82,966

$557,900

Cash Investment

Down Payment

$476,000

Renos & Furnishing

$10,500

Closing Costs

$71,400

Total

$557,900

DSCR Ratio

Weak

0.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.87%

Cap Rate

3.25%

Return on Investment

2.11%

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

$112,957

Deductible property tax

$23,562

Your total deduction

$591,790

Your adjusted annual income

$150,000 - $591,790 = -$441,790

Taxes on -$441,790 (30%)

-$132,537

Your old tax bill

$45,000

Your new tax bill

-$132,537

Estimated tax savings

$177,537

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -