BNBCalc Short Term Rental Investment Analysis 5724 Pembroke Avenue, Bakersfield, CA

3 bed • 2 bath • 9 guests • $499,950

BNB

Calc

Annual Revenue

$50,111

Profit (Cash Flow)

$24,967

Cap Rate

6.0%

Annual Revenue

$50,111

AirDNA projects $212/night at 63% occupancy ($48,781). Airbtics projects $175/night at 61% occupancy ($38,989). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,117	$39,175	$53,197	$76,479
Occupancy	52%	64%	70%	82%
Nightly Rate	$133	$157	$196	$242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Streets of Bakersfield 3 bed, 2.5 bath condo	$42,722	$145	74%	3	3	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (142)
Cheerful 3-Bdrm Front Bungalow w/ full kitchen.	$34,753	$124	71%	3	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (311)
Large Luxury Home w/ Pool - 3 bedrooms and 3 bath	$45,787	$227	50%	3	3	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (66)
Casa95Veinticuatro	$32,353	$124	65%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (17)
Modern 3BR/2BA Home with all Amenities	$52,820	$164	84%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (110)
Spacious 3-bedroom home with a pool	$42,031	$158	68%	3	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (200)
Potenza Ln Newly Renovated Home Bakersfield CA	$25,861	$142	45%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (139)
Lakeside Home with 3 bedrooms and a View!	$39,157	$131	70%	3	2	1	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (49)
Beautifully remodeled luxurious 3BR/2BA pool house	$62,276	$242	67%	3	2	2	$195	✅	❌	✅	Y / Y	⭐️ 5 (134)
The Executive! Private Luxury Living!	$45,229	$158	72%	3	2	1	$145	✅	❌	❌	Y / Y	⭐️ 5 (112)
Relax: whole house	$52,722	$215	67%	3	1	2	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (12)
Orange Blossom House	$32,737	$125	67%	3	1	1	$72	❌	❌	✅	Y / Y	⭐️ 4.7 (50)
Hidden Gem Pool \| Game Room	$55,767	$237	60%	3	2	1	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
Downtown 3 bed newly renovated with amenities.	$37,219	$164	55%	3	2	2	$154	❌	❌	❌	Y / Y	⭐️ 5 (91)
Spacious: TESLA, the whole house, park inside	$41,175	$150	75%	3	1	2	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (237)
The Westchester Oasis	$26,322	$124	58%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
(NEW) North West Sanctuary	$42,381	$156	70%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (40)
Luxurious Comfy Spacious House 3 Bed + Office Home	$50,404	$196	67%	3	2	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (49)
Casa Lajú	$36,489	$186	49%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Downtown Bakersfield Home	$24,261	$134	45%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Cheerful Home- Close to Airport, Amazon Distr Cir	$25,599	$143	47%	3	2	21	$200	❌	❌	❌	Y / Y	⭐️ 5 (14)
Perfect Private Getaway Near Downtown Bakersfield!	$35,232	$119	68%	3	2	2	$303	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Downtown House and Studio	$92,397	$297	85%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Amazing Centrally Located Home 3bed 2 Bath	$48,028	$175	69%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Beautiful spacious home w/ pool & jacuzzi	$58,508	$187	82%	3	3	20	$300	✅	✅	✅	Y / Y	⭐️ 4.7 (7)
House with great location!	$37,740	$176	53%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (14)
Quiet and Comfortable, Northwest home	$46,424	$147	85%	3	2	4	$50	❌	❌	✅	Y / Y	⭐️ 4.6 (25)
Bakersfield Cheerful 3 Bedroom	$46,848	$128	100%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (18)
Home ~ 9 Mi to Downtown Bakersfield!	$36,677	$155	63%	3	2	2	$78	❌	❌	✅	Y / Y	⭐️ 4.3 (7)
Vintage Style Home	$25,269	$117	59%	3	1	1	$0	❌	✅	❌	N / N	⭐️ 0 (0)
A Downtown Gem with Pool (Nov and Dec Discounts)	$35,512	$147	63%	3	2	7	$200	✅	❌	❌	Y / Y	⭐️ 5 (6)
Cool Retreat	$47,142	$184	70%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Family-Friendly Getaway: Community Amenities!	$77,178	$320	64%	3	2	2	$186	✅	❌	✅	Y / Y	⭐️ 4 (3)
Modern 3 Bed Home\| Bakersfield\| Pool\| Pet-Friendly	$77,043	$389	53%	3	2	2	$195	✅	❌	✅	Y / Y	⭐️ 5 (6)
Oasis in Bakersfield	$39,894	$199	46%	3	2	2	$185	✅	❌	✅	Y / Y	⭐️ 5 (7)
Quiet Home for Traveling Professionals 3 Bedroom	$21,549	$92	64%	3	2	30	$100	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

33.97% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$24,967	$49,934	$74,902	$99,869	$124,837	$249,674	$749,024
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$449,954	$449,954	$449,954	$449,954	$449,954	$449,954	$449,954
Down Payment	$49,995	$49,995	$49,995	$49,995	$49,995	$49,995	$49,995
Property Appreciation	$14,998	$30,446	$46,358	$62,748	$79,629	$171,940	$713,559
Total Return	$539,915	$580,331	$621,211	$662,568	$704,416	$921,565	$1,962,534

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.97%

Cap Rate

5.98%

Return on Investment

60.59%

5724 Pembroke Ave Bakersfield, California, 93308

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

Bakersfield

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$11,945

Annual Profit

6.0%

Cap Rate

34.0%

Cash on Cash

$50,111

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $212/night at 63% occupancy.Projected nightly rate is $175/night at 61% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$41,361

Avg annual revenue

61%

Avg occupancy rate

$175

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

$10k

$40k

$65k

$95k

$24,967

Profit

Revenue

$50,111

Operating Expenses

$20,194

Operating Income

$29,917

Mortgage & Taxes

$4,950

Profit (Cash Flow)

$24,967

$58,495

Cash Investment

Down Payment

$49,995

Renos & Furnishing

$8,500

Total

$58,495

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

33.97%

Cap Rate

5.98%

Return on Investment

60.59%

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

$31,204

Deductible property tax

$4,950

Your total deduction

$61,987

Your adjusted annual income

$150,000 - $61,987 = $88,013

Taxes on $88,013 (30%)

$26,404

Your old tax bill

$45,000

Your new tax bill

$26,404

Estimated tax savings

$18,596

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:

0.42 sqft

Year built:

1961

Size:

1,565 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.42 sqft

Building area: 1,565 sqft

Garage: Yes

Heating: Central

Pool: Yes

Fireplaces: 1

Basement: No

Cooling: Central Air

View: -

Parking: 2 Car Garage, Open, RV Access/Parking

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 36506114

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $210,707

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: North High School with 5/10 star rating