BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 558 La Copita Ct, San Ramon, CA 94583

2 bed • 1 bath • 6 guests • $750,000

BNB

Calc

Annual Revenue

$40,235

Profit (Cash Flow)

-$29,268

Cap Rate

2.8%

Annual Revenue

$40,235

AirDNA projects $164/night at 71% occupancy ($42,529). Airbtics projects $162/night at 68% occupancy ($40,235). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, $162 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,416$41,145$59,023$77,805
Occupancy57%71%80%89%
Nightly Rate$129$153$194$231

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Newly built modern unit, near Bishop Ranch
$45,974
$151
82%
213$150❌❌❌Y / Y⭐ 4.9 (74)
Canyon View Casita
$71,846
$266
72%
212$175❌❌❌Y / Y⭐ 5 (61)
Beautiful New Loft with Spectacular Outdoor Spaces
$29,149
$243
31%
232$240✅✅✅Y / Y⭐ 5 (19)
Cozy Bungalow near Bart to SF, SJ, & Hwy 238 & 580
$38,660
$106
98%
212$80❌❌❌Y / Y⭐ 5 (137)
18A- 2 bedroom+ kitchenette with View
$22,042
$98
55%
211$85❌❌❌Y / Y⭐ 4.5 (67)
Charming Cozy 2B(1K1Q)1b Pool/Private Backyard WFH
$33,162
$141
59%
212$135✅❌❌Y / Y⭐ 4.8 (27)
Cheerful 2-bedroom near San Francisco &FW580/238AC
$48,186
$155
81%
213$130❌❌❌Y / Y⭐ 5 (148)
Green Mountain View house 可爱居
$42,981
$147
74%
212$150❌❌❌Y / Y⭐ 4.8 (49)
Quiet, Private & clean cottage in Danville
$36,774
$199
49%
215$89❌❌❌Y / Y⭐ 5 (24)
Modern 2-BR Haven with Open Deck & City Views
$44,015
$148
78%
211$115❌❌❌Y / Y⭐ 4.7 (32)
Peaceful And Elegant With Modern Amenities
$45,060
$162
71%
212$125❌❌❌Y / Y⭐ 5 (35)
Stunning Bay Night View in Modern Style Deck 2BR
$29,668
$112
67%
211$105❌❌❌Y / Y⭐ 4.6 (24)
Enjoying the Bay View-Deck with Night Scenery
$24,343
$120
50%
211$105❌❌❌Y / Y⭐ 4.2 (19)
Entire 2BR/2BA Spacious & Clean - Private Entrance
$44,506
$150
80%
223$90❌❌❌Y / Y⭐ 4.8 (186)
Cozy villa with a beautiful view
$36,413
$155
58%
222$250❌❌❌Y / Y⭐ 4.5 (11)
Nature Reserve of green hills
$42,308
$173
66%
213$150❌❌❌Y / Y⭐ 5 (27)
Fully furnished Pent house
$50,530
$151
87%
211$95❌❌❌Y / Y⭐ 4.9 (71)
Brand new modern 2 Bed/2 bath Guesthouse
$87,486
$286
83%
224$80❌❌✅Y / Y⭐ 5 (14)
San Ramon Oasis
$32,487
$154
57%
2230$200✅✅✅Y / Y⭐ 5 (2)
Sleeps 4, 2 bedrooms 1 bathroom
$28,145
$102
71%
211$49❌❌✅N / Y⭐ 4.8 (53)
Modern Stylish Unit w/ Parking Perfect for Group
$47,708
$165
79%
2128$0❌❌❌Y / Y⭐ 5 (5)
Cozy 2B2B Entire Home Central Bay Area
$31,960
$112
74%
222$150❌❌❌Y / Y⭐ 4.2 (12)
By The Bay Retreat
$42,178
$296
36%
222$250✅✅✅Y / Y⭐ 4.8 (24)
2 Master suites, garage + spot, W/D, wi-fi, Netflx
$60,149
$198
83%
2230$195✅✅✅Y / Y⭐ 4.8 (5)
Two bedroom modern condo with breathtaking views
$28,072
$130
59%
2230$150❌❌❌Y / Y⭐ 4.7 (13)
Quiet and cozy condo in Alamo with pool/hot tub
$46,116
$168
75%
2128$150✅✅❌Y / Y⭐ 5 (8)
Luxury Quiet Apt. | Jacuzzi Tub
$55,361
$148
100%
2130$150❌❌❌Y / Y⭐ 5 (11)
Spacious Luxury Mansion @Danville/BlackHawk
$52,193
$230
62%
212$0✅❌✅Y / Y⭐ 3.5 (2)
Welcome to warm single house.
$36,891
$126
80%
211$0❌❌❌N / Y⭐ 5 (28)
Cozy Villa with a Beautiful View
$27,880
$149
44%
222$250❌❌❌Y / Y⭐ 3.6 (5)
2 Bd with Private Backyard near Eden Hospital
$16,309
$99
45%
2128$0❌❌❌Y / Y⭐ 0 (1)
Alamo Village Executive Apt
$73,129
$196
97%
217$300❌❌✅Y / N⭐ 5 (6)
2 BR/Bath in a bright and peaceful setting
$25,408
$78
89%
2228$150✅❌✅Y / Y⭐ 5 (13)
Cute Castro Valley Cottage
$43,963
$182
66%
212$0❌❌✅Y / Y⭐ 5 (15)
Spacious AC 2 BR Unit w/ Covered Deck
$54,670
$194
77%
2128$0❌❌❌Y / Y⭐ 0 (1)
Monthly 20%OFF | 2B1B Entire House, close to bart
$32,999
$85
100%
211$80❌❌✅Y / Y⭐ 5 (5)
NEW Luxury Stay I Garage Parking, Yard I Dog OK
$46,293
$204
62%
2390$350❌❌✅Y / N⭐ 0 (0)
Newly built 2bd in-law unit! Fully Furnished!
$48,362
$195
66%
2114$100❌❌❌Y / Y⭐ 0 (0)
2 car garage, Wi-Fi, cable, walk to hospital, w/d
$18,158
$160
31%
2230$195❌❌✅Y / Y⭐ 5 (12)

Return Metrics

-16.37% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$29,267-$58,535-$87,803-$117,071-$146,339-$292,679-$878,038
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$600,000$600,000$600,000$600,000$600,000$600,000$600,000
Down Payment$150,000$150,000$150,000$150,000$150,000$150,000$150,000
Property Appreciation$22,500$45,675$69,545$94,131$119,455$257,937$1,070,446
Total Return$743,232$737,139$731,741$727,059$723,115$715,257$942,408

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-16.37%

Cap Rate

2.84%

Return on Investment

0.33%

property-location

558 La Copita Ct San Ramon, CA, 94583

2 bed • 1 bath • 6 guests

Est. $3,597/mo

Agent

This property is for sale!

Contact Agent

San Ramon

Zoning


Laws

-61

Airbnb Investor Score

-$29,267

Annual Profit

2.8%

Cap Rate

-16.4%

Cash on Cash

$40,235

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 71% occupancy.Projected nightly rate is $162/night at 68% occupancy.

Top 53% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$40,949

Avg annual revenue

68%

Avg occupancy rate

$162

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

$65k

$90k

Sign up to see the data on 40 all comparables

-$29,268

Profit

Revenue

$40,235

Operating Expenses

$18,911

Operating Income

$21,325

Mortgage & Taxes

$50,593

Profit (Cash Flow)

-$29,268

$178,750

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$6,250

Closing Costs

$22,500

Total

$178,750

DSCR Ratio

Weak

0.42

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-16.37%

Cap Rate

2.84%

Profit (Cummulative)

-$29,268

$600,000

$6,250

$22,500

$0

Total Gain

$600

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

$35,596

Deductible property tax

$7,425

Your total deduction

$104,432

Your adjusted annual income

$150,000 - $104,432 = $45,568


Taxes on $45,568 (30%)

$13,671

Your old tax bill

$45,000

Your new tax bill

$13,671


Estimated tax savings

$31,329

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: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -