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}

Percentiles	25%	50%	75%	90%
Revenue	$27,416	$41,145	$59,023	$77,805
Occupancy	57%	71%	80%	89%
Nightly Rate	$129	$153	$194	$231

Seasonality (Profit by Month)

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%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Canyon View Casita	$71,846	$266	72%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (61)
Beautiful New Loft with Spectacular Outdoor Spaces	$29,149	$243	31%	2	3	2	$240	✅	✅	✅	Y / Y	⭐️ 5 (19)
Cozy Bungalow near Bart to SF, SJ, & Hwy 238 & 580	$38,660	$106	98%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (137)
18A- 2 bedroom+ kitchenette with View	$22,042	$98	55%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (67)
Charming Cozy 2B(1K1Q)1b Pool/Private Backyard WFH	$33,162	$141	59%	2	1	2	$135	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Cheerful 2-bedroom near San Francisco &FW580/238AC	$48,186	$155	81%	2	1	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (148)
Green Mountain View house 可爱居	$42,981	$147	74%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Quiet, Private & clean cottage in Danville	$36,774	$199	49%	2	1	5	$89	❌	❌	❌	Y / Y	⭐️ 5 (24)
Modern 2-BR Haven with Open Deck & City Views	$44,015	$148	78%	2	1	1	$115	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Peaceful And Elegant With Modern Amenities	$45,060	$162	71%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
Stunning Bay Night View in Modern Style Deck 2BR	$29,668	$112	67%	2	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.6 (24)
Enjoying the Bay View-Deck with Night Scenery	$24,343	$120	50%	2	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.2 (19)
Entire 2BR/2BA Spacious & Clean - Private Entrance	$44,506	$150	80%	2	2	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (186)
Cozy villa with a beautiful view	$36,413	$155	58%	2	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Nature Reserve of green hills	$42,308	$173	66%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Fully furnished Pent house	$50,530	$151	87%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
Brand new modern 2 Bed/2 bath Guesthouse	$87,486	$286	83%	2	2	4	$80	❌	❌	✅	Y / Y	⭐️ 5 (14)
San Ramon Oasis	$32,487	$154	57%	2	2	30	$200	✅	✅	✅	Y / Y	⭐️ 5 (2)
Sleeps 4, 2 bedrooms 1 bathroom	$28,145	$102	71%	2	1	1	$49	❌	❌	✅	N / Y	⭐️ 4.8 (53)
Modern Stylish Unit w/ Parking Perfect for Group	$47,708	$165	79%	2	1	28	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy 2B2B Entire Home Central Bay Area	$31,960	$112	74%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
By The Bay Retreat	$42,178	$296	36%	2	2	2	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (24)
2 Master suites, garage + spot, W/D, wi-fi, Netflx	$60,149	$198	83%	2	2	30	$195	✅	✅	✅	Y / Y	⭐️ 4.8 (5)
Two bedroom modern condo with breathtaking views	$28,072	$130	59%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Quiet and cozy condo in Alamo with pool/hot tub	$46,116	$168	75%	2	1	28	$150	✅	✅	❌	Y / Y	⭐️ 5 (8)
Luxury Quiet Apt. \| Jacuzzi Tub	$55,361	$148	100%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Spacious Luxury Mansion @Danville/BlackHawk	$52,193	$230	62%	2	1	2	$0	✅	❌	✅	Y / Y	⭐️ 3.5 (2)
Welcome to warm single house.	$36,891	$126	80%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (28)
Cozy Villa with a Beautiful View	$27,880	$149	44%	2	2	2	$250	❌	❌	❌	Y / Y	⭐️ 3.6 (5)
2 Bd with Private Backyard near Eden Hospital	$16,309	$99	45%	2	1	28	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Alamo Village Executive Apt	$73,129	$196	97%	2	1	7	$300	❌	❌	✅	Y / N	⭐️ 5 (6)
2 BR/Bath in a bright and peaceful setting	$25,408	$78	89%	2	2	28	$150	✅	❌	✅	Y / Y	⭐️ 5 (13)
Cute Castro Valley Cottage	$43,963	$182	66%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Spacious AC 2 BR Unit w/ Covered Deck	$54,670	$194	77%	2	1	28	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Monthly 20%OFF \| 2B1B Entire House, close to bart	$32,999	$85	100%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (5)
NEW Luxury Stay I Garage Parking, Yard I Dog OK	$46,293	$204	62%	2	3	90	$350	❌	❌	✅	Y / N	⭐️ 0 (0)
Newly built 2bd in-law unit! Fully Furnished!	$48,362	$195	66%	2	1	14	$100	❌	❌	❌	Y / Y	⭐️ 0 (0)
2 car garage, Wi-Fi, cable, walk to hospital, w/d	$18,158	$160	31%	2	2	30	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-16.37%

Cap Rate

2.84%

Return on Investment

0.33%

558 La Copita Ct San Ramon, CA, 94583

2 bed • 1 bath • 6 guests

Purchase Price

Est. $3,597/mo

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.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

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

-$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

Revenue Appreciation

Cash on Cash Return

-16.37%

Cap Rate

2.84%

Return on Investment

0.33%

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: -